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             June 30, 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, July 26, 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 June 30, 2007  and December 31, 2006 (Unaudited)

                   Consolidated Statements of Income for the Three and Six Months Ended          3
                   June 30, 2007 and 2006 (Unaudited)

                   Consolidated Statements of Changes in Stockholders' Equity for the Six        4
                   Months Ended June 30, 2007 and 2006 (Unaudited)

                   Consolidated Statements of Cash Flows for the Six Months                      5
                   Ended June 30, 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                    18

          Item 4:  Controls and Procedures                                                      19


PART II - OTHER INFORMATION                                                                     19

SIGNATURES                                                                                      21





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



                                                                                    June 30,   December 31,
                                                                                      2007         2006
                                                                                   ---------    ---------
                                                                      (In thousands, except for share and per share data)
                                                                                        
                                     Assets

     Cash and amounts due from depository institutions                             $   6,059    $   7,219
     Interest-bearing deposits in other banks                                         24,416       26,521
     Money market funds                                                               23,717       30,961
                                                                                   ---------    ---------

         Cash and Cash Equivalents                                                    54,192       64,701

     Securities available for sale                                                    18,992       19,331
     Investment securities held to maturity                                          169,777      169,927
     Mortgage-backed securities held to maturity                                     142,941      144,480
     Loans receivable, net of allowance for loan losses $1,314
         and $1,169, respectively                                                    442,128      420,382
     Premises and equipment                                                           31,467       30,669
     Federal Home Loan Bank of New York stock                                          1,462        1,432
     Interest receivable                                                               5,046        4,598
     Bank owned life insurance                                                        16,467       16,185
     Other assets                                                                      4,731        4,376
                                                                                   ---------    ---------
                Total Assets                                                       $ 887,203    $ 876,081
                                                                                   =========    =========

                      Liabilities and Stockholders' Equity

Liabilities

     Deposits:
        Non-interest bearing                                                       $  23,083    $  25,109
        Interest bearing                                                             609,572      600,863
                                                                                   ---------    ---------
              Total deposits                                                         632,655      625,972

     Federal Home Loan Bank of New York advances                                       6,912        7,863
     Advance payments by borrowers for taxes and insurance                             2,512        2,275
     Other liabilities                                                                 7,547        5,317
                                                                                   ---------    ---------
         Total Liabilities                                                           649,626      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                                                                  97,229       97,069
     Retained earnings                                                               145,647      143,068
     Unearned shares held by Employee Stock Ownership Plan                            (7,577)      (7,847)
     Accumulated other comprehensive (loss)                                             (996)        (910)
                                                                                   ---------    ---------
         Total Stockholders' Equity                                                  237,577      234,654
                                                                                   ---------    ---------
         Total Liabilities and Stockholders' Equity                                $ 887,203    $ 876,081
                                                                                   =========    =========


See notes to consolidated financial statements.

                                       2



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



                                                                Three Months Ended                        Six Months Ended
                                                                      June 30,                                June 30,
                                                                 2007         2006                      2007          2006
                                                             -----------   -----------               -----------   -----------
                                                       (In thousands, except for share and  (In thousands, except for share and
                                                                 per Share data)                   per share data)
                                                                                     
Interest Income
   Loans                                                     $     6,775   $     6,023               $    13,412   $    11,707
   Mortgage-backed securities held to maturity                     1,760         1,755                     3,501         3,522
   Investment securities held to maturity                          2,001         1,561                     3,761         3,078
   Securities available for sale                                     108           130                       260           255
   Other interest-earning assets                                     763           402                     1,624           620
                                                             -----------   -----------               -----------   -----------
       Total Interest Income                                      11,407         9,871                    22,558        19,182
                                                             -----------   -----------               -----------   -----------

Interest Expense
   Deposits                                                        4,234         3,614                     8,311         7,059
   Borrowings                                                         79           191                       164           297
                                                             -----------   -----------               -----------   -----------
       Total Interest Expense                                      4,313         3,805                     8,475         7,356
                                                             -----------   -----------               -----------   -----------

       Net Interest Income                                         7,094         6,066                    14,083        11,826

Provision for loan losses                                             68            79                       226           136
                                                             -----------   -----------               -----------   -----------
       Net Interest Income after Provision for Loan Losses         7,026         5,987                    13,857        11.690
                                                             -----------   -----------               -----------   -----------

Non-Interest Income
   Commissions on sales of title policies                            348           415                       605           647
   Fees and service charges on deposits                              317            99                       583           190
   Fees and service charges on loans                                  32            60                        61           107
   Income from bank owned life insurance                             144           135                       282           264
   Other                                                             206           220                       407           349
                                                             -----------   -----------               -----------   -----------
       Total Non-Interest Income                                   1,047           929                     1,938         1,557
                                                             -----------   -----------               -----------   -----------

Non-Interest Expense
   Salaries and employee benefits                                  2,929         2,494                     5,822         4,935
   Net occupancy expense                                             419           390                       922           799
   Equipment                                                         401           403                       787           762
   Data processing fees                                              316           357                       653           687
   Advertising                                                       221           217                       408           427
   Federal insurance premium                                          19            20                        38            41
   Other                                                             822           588                     1,415         1,092
                                                             -----------   -----------               -----------   -----------
       Total Non-Interest Expense                                  5,127         4,469                    10,045         8,743
                                                             -----------   -----------               -----------   -----------
       Income Before Income Taxes                                  2,946         2,447                     5,750         4,504

Income Taxes                                                       1,017           858                     2,002         1,555
                                                             -----------   -----------               -----------   -----------
           Net Income                                        $     1,929   $     1,589               $     3,748   $     2,949
                                                             ===========   ===========               ===========   ===========
   Net income per common share
          Basic                                              $       .06   $       .07               $       .12   $       .13
                                                             ===========   ===========               ===========   ===========
          Diluted                                            $       .06   $       .07               $       .12   $       .13
                                                             ===========   ===========               ===========   ===========

   Weighted Average Number of Common
           Shares Outstanding
         Basic                                                31,965,364    22,584,994                31,958,641    22,584,994
                                                             ===========   ===========               ===========   ===========
         Diluted                                              31,965,364    22,584,994                31,958,641    22,584,994
                                                             ===========   ===========               ===========   ===========
   Dividends declared per common share                       $       .12           N/A               $       .12           N/A
                                                             ===========   ===========               ===========   ===========

See notes to consolidated financial statements.

                                       3



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



                                                                                             Accumulated
                                                                                  Unearned     Other
                                            Common      Paid - In    Retained       ESOP    Comprehensive
                                            Stock       Capital      Earnings      Shares    Income(Loss)     Total
                                          -------------------------------------------------------------------------
                                                                                        
Balance December 31, 2005                  $    1      $   799       $137,820      $    -      $  38       $138,658
                                                                                                           --------
Net income for the six months
  ended June 30, 2006                                                   2,949                                 2,949
Other comprehensive loss, net
  of taxes of $78                                                                               (109)          (109)
                                                                                                           --------
  Total comprehensive income                                                                                  2,840
                                          -------------------------------------------------------------------------
                                           $    1      $   799       $140,769     $     -      $ (71)      $141,498
                                          =========================================================================
Balance December 31, 2006                  $3,274      $97,069       $143,068     $(7,847)     $(910)      $234,654
                                                                                                           --------
Net income for the six months
  ended June 30, 2007                                                   3,748                                 3,748
Other comprehensive income, net of taxes:
    Unrealized (loss) on available
      for sale, net of taxes of $80                                                             (127)          (127)
    Pension cost                                                                                  41             41
                                                                                                           --------
    Total comprehensive income                                                                                3,662
                                                                                                           --------
 ESOP shares earned                                        160                        270                       430
Cash dividends declared                                                (1,169)                               (1,169)
                                          -------------------------------------------------------------------------
Balance June 30, 2007                     $3,274       $97,229       $145,647     $(7,577)     $(996)      $237,577
                                          =========================================================================


See notes to consolidated financial statements.

                                       4



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



                                                                                    Six Months Ended
                                                                                         June 30,
                                                                                  ----------------------
                                                                                    2007         2006
                                                                                  ---------    ---------
                                                                                      (In thousands)
                                                                                        
Cash Flows from Operating Activities
   Net income                                                                     $   3,748    $   2,949
   Adjustments to reconcile net income to net cash provided by
      operating activities:
      Depreciation                                                                      636          582
      Amortization of premiums and accretion of discounts on securities                 (66)           -
      Accretion of deferred loan fees and discounts                                     (54)         (39)
      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                                                         226          136
        ESOP shares earned                                                              430            -
      (Increase) in interest receivable                                                (448)        (722)
      (Increase) in cash surrender value of bank owned life insurance                  (282)        (264)
      (Increase)  in other assets                                                      (223)         (53)
      Increase (decrease) in interest payable                                           387          (23)
      Increase (decrease)  in other liabilities                                       1,233          (97)
                                                                                  ---------    ---------
         Net Cash Provided by Operating Activities                                    5,587        2,469
                                                                                  ---------    ---------
Cash Flows from Investing Activities
   Proceeds from maturities and calls of securities available for sale                  186           49
   Purchases of securities available for sale                                           (52)      (1,708)
   Proceeds from maturities and calls of investment securities held to maturity      45,060        5,000
   Purchases of investment securities held to maturity                              (44,910)      (8,500)
   Principal repayments on mortgage-backed securities held to maturity               14,539       12,139
   Purchases of mortgage-backed securities held to maturity                         (12,936)     (13,495)
   Net increase) in loans receivable                                                (21,927)     (27,729)
   Additions to premises and equipment                                               (1,434)        (678)
   Purchase of Federal Home Loan Bank of New York stock                                 (30)         (56)
                                                                                  ---------    ---------
         Net Cash Provided by (Used in)  Investing Activities                       (21,504)     (34,978)
                                                                                  ---------    ---------
Cash Flows from Financing Activities
   Net increase in deposits                                                           6,683      148,882
   Increase in advance payments by borrowers for taxes and insurance                    237          230
   Dividends paid to minority stockholders of Roma Financial Corp.                     (561)
   Repayments of Federal Home Loan Bank of New York advances                           (951)        (909)
                                                                                  ---------    ---------
         Net Cash Provided by Financing Activities                                    5,408      148,203
                                                                                  ---------    ---------
         Net Increase (decrease) in Cash and Cash Equivalents                       (10,509)     115,694

Cash and Cash Equivalents - Beginning                                                64,701       28,089
                                                                                  ---------    ---------
Cash and Cash Equivalents - Ending                                                $  54,192    $ 143,783
                                                                                  =========    =========


See notes to consolidated financial statements.

                                       5




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


                                                              Six Months Ended
                                                                  June 30,
                                                           --------------------
                                                             2007          2006
                                                           ------        ------
                                                              (In thousands)
Supplementary Cash Flows Information
   Income taxes paid, net                                  $2,289        $1,274
                                                           ======        ======

   Interest paid                                           $8,088        $7,379
                                                           ======        ======

   Loan receivable transferred to Real Estate Owned        $   18        $    -
                                                           ======        ======

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 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).  Roma  Financial  Corporation  also issued  22,584,995  shares to Roma
Financial  Corporation,  MHC and  contributed  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."). The
consolidation  also includes the Company's  majority owned investment in RomAsia
Bank (in organization).  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 and
six month  periods ended June 30, 2007 and 2006.  The results of operations  for
the three and six month periods ended June 30, 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

                                       7



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.

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. RomAsia Bank is
in  organization  and has an  application  pending  with the  Office  of  Thrift
Supervision  to be a federal  savings  bank.  The Company will be a 60% owner of
RomAsia Bank upon completion of its organization.

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 June
30,  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, June 30, 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

                                       8



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 June 30, 2007 there
were 757,632 unearned shares.  The Company's ESOP compensation  expense was $210
and $430 thousand for the three and six months ended June 30, 2007.

NOTE F - INVESTMENT SECURITIES

The following tables set forth the composition of the securities portfolio as of
June 30, 2007 and December 31, 2006 (in thousands):



                                                  June 30, 2007       December 31, 2006
                                               -------------------  --------------------
                                               Amortized   Fair     Amortized    Fair
                                                 Cost      Value       Cost      Value
                                               --------   --------   --------   --------
                                                                   
Available for sale:
  Mortgage-backed securities                   $  1,321   $  1,326   $  1,507   $  1,524
  Obligations of state and local political
    subdivisions                                 10,017     10,109     10,015     10,155
  US Government Obligations                       2,000      1,988      2,000      1,979
  Equity Shares                                   3,630      3,301      3,630      3,447
  Mutual Fund Shares                              2,420      2,268      2,368      2,226
                                               --------   --------   --------   --------
           Total                               $ 19,388   $ 18,992   $ 19,520   $ 19,331
                                               ========   ========   ========   ========




                                                  June 30, 2007       December 31, 2006
                                               -------------------  --------------------
                                               Amortized   Fair     Amortized    Fair
                                                 Cost      Value       Cost      Value
                                               --------   --------   --------   --------
                                                                   
Investments securities held to maturity:
  US Government Obligations                    $167,732   $165,162   $168,332   $166,303
  Obligations of state and local political
    subdivisions                                  2,045      2,059      1,595      1,631
                                               --------   --------   --------   --------
           Total                               $169,777   $167,221   $169,927   $167,934
                                               ========   ========   ========   ========




                                                  June 30, 2007       December 31, 2006
                                               -------------------  --------------------
                                               Amortized   Fair     Amortized    Fair
                                                 Cost      Value       Cost      Value
                                               --------   --------   --------   --------
                                                                   
Mortgage-backed securities held to maturity:
  GNMA                                         $  4,867   $  4,882   $  5,630   $  5,610
  FHLMC                                          81,876     80,020     79,822     78,979
  FNMA                                           47,725     46,594     53,880     53,190
  CMO's                                           8,473      8,218      5,148      4,978
                                               --------   --------   --------   --------
          Total                                $142,941   $139,714   $144,480   $142,757
                                               ========   ========   ========   ========


Securities  held as available  for sale have been adjusted to fair value at June
30, 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 June 30, 2007 and December 31, 2006 were comprised of
the following (in thousands):

                                          June 30,        December 31,
                                            2007             2006
                                          --------         --------
Real estate mortgage loans:
  Conventional 1-4 family                 $217,665         $207,755
  Commercial and multi-family               74,243           65,848
                                          --------         --------
                                           291,908          273,603
                                          --------         --------
Construction                                23,459           23,956
                                          --------         --------
Consumer:
  Equity and second mortgages              130,048          127,450
  Other                                      1,172            1,347
                                          --------         --------
                                           131,220          128,797
                                          --------         --------
Commercial                                   3,844            3,724
                                          --------         --------
  Total loans                              450,431          430,000
                                          --------         --------
Less:
  Allowance for loan losses                  1,372            1,169
  Deferred loan fees                           124              176
  Loans in process                           6,807            8,353
                                          --------         --------
                                             8,303            9,698
                                          --------         --------
      Total loans receivable, net         $442,128         $420,382
                                          ========         ========

NOTE  H - DEPOSITS

A summary of deposits by type of account as of June 30,  2007 and  December  31,
2006 is as follows (dollars in thousands):



                                              June 30, 2007                 December 31, 2006
                                          ------------------------       ------------------------
                                                         Weighted                       Weighted
                                                         Avg. Int.                      Avg. Int.
                                           Amount          Rate           Amount          Rate
                                          --------         ----          --------         ----
                                                                             
Demand:
  Non-interest bearing checking           $  23,083        0.00%         $  25,109        0.00%
  Interest bearing checking                  99,104        0.53%            98,278        0.53%
                                          ---------        ----           --------        ----
                                            122,187        0.43%           123,387        0.42%
Savings and club                            180,352        0.93%           185,925        0.93%
Certificates of deposit                     330,116        4.53%           316,660        4.30%
                                          ---------        ----           --------        ----

      Total                               $ 632,655        2.71%         $ 625,972        2.53%
                                          =========        ====          =========        ====


                                       10



At June 30, 2007, the Company had contractual  obligations  for  certificates of
deposit that mature as follows (in thousands):

       One year or less                                             $ 236,379
       After one to three years                                        83,628
       After three years                                               10,109
                                                                    ---------
          Total                                                     $ 330,116
                                                                    =========

NOTE I - PREMISES AND EQUIPMENT

Premises  and  equipment  consisted  of the  following  as of June 30,  2007 and
December 31, 2006 (in thousands):


                                  Estimated
                                    Useful          June 30,     December 31,
                                    Lives            2007           2006
                                 -----------      ---------      ------------
Land -future development              -           $   1,054        $  1,054
Construction in progress              -                 815           2,598
Land and land improvements            -               5,428           5,428
Buildings and improvements        20-50 yrs          25,431          22,611
Furnishings and equipment         3-10 yrs.           7,333           6,936
                                                  ---------        --------
  Total premises and equipment                       40,061          38,627
Accumulated depreciation                              8,594           7,958
                                                  ---------        --------
  Total                                           $  31,467        $ 30,669
                                                  =========        ========


NOTE J - FEDERAL HOME LOAN BANK ADVANCES

At June 30, 2007 and December 31, 2006,  the Bank had  outstanding  Federal Home
Bank of New York advances as follows (dollars in thousands):


                           June 30, 2007                December 31, 2006
                       ---------------------          --------------------
                                   Interest                       Interest
                       Amount        Rate             Amount        Rate
                       ------        ----             ------        ----
Maturing:
  September 15, 2010   $6,912       4.49%             $7,863        4.49%
                       ======       ====              ======        ====


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


  One year or less                                                 $ 1,919
  More than one year through three years                             3,838
  More than three years through five years                           1,155
                                                                   -------
                                                                   $ 6,912
                                                                   =======

                                       11



NOTE K - RETIREMENT PLANS

Components of net periodic  pension cost for the three and six months ended June
30, 2007 and 2006 were as follows ( in thousands):


                                       Three Months Ended     Six Months Ended
                                            June 30,              June 30,
                                       -----------------      ----------------
                                         2007       2006       2007       2006
                                        -----      -----      -----      -----

Service cost                            $  85      $  86      $ 170      $ 172
Interest cost                             122        112        244        224
Expected return on plan assets           (160)      (149)      (320)      (298)
Amortization of unrecognized net loss       9         17         18         34
Amortization of unrecognized past
   service liability                       11         15         22         30
                                        -----      -----      -----      -----
Net periodic benefit expense            $  67      $  81      $ 134      $ 162
                                        =====      =====      =====      =====


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 June 30,  2007 were as
follows (in thousands):

                                                                        June 30,
                                                                         2007
                                                                       ---------
  Residential mortgage and equity loans                                 $  8,967
  Commercial loans committed not closed                                   20,320
  Commercial lines of credit                                               9,892
  Consumer unused lines of credit                                         33,352
  Commercial letters of credit                                             3,543
                                                                       ---------
                                                                        $76,074
                                                                       =========

NOTE M - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Components of accumulated other comprehensive income (loss) at June 30, 2007 and
December 31, 2006 were as follows (in thousands):

                                                    June 30,        December 31,
                                                     2007              2006
                                                   -------           -------
Unrealized loss on securities available for sale   $  (396)          $  (189)
Pension plan expense                                (1,275)           (1,316)
                                                   -------           -------
                                                    (1,671)           (1,505)
Deferred income taxes                                  675               595
                                                                     -------
Accumulated other comprehensive income(loss)       $  (996)          $  (910)
                                                   =======           =======

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;

                                       12



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;
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 June 30, 2007 and December 31, 2006

Total  assets  increased  by $11.1  million to $887.2  million at June 30,  2007
compared to $876.1  million at December 31, 2006.  Total  liabilities  increased
$8.2 million  during the quarter to $649.6  million at June 30, 2007 compared to
$641.4 million at December 31, 2006. Stockholders' equity increased $2.9 million
during the first six months of 2007 to $237.6  million at June 30, 2007 compared
to $234.7 million at December 31, 2006.

Deposits

Total  deposits  increased  $6.7  million  to $632.7  million  at June 30,  2007
compared to $626.0  million at December 31, 2006.  Non-interest  bearing  demand
deposits  decreased  $2.0 million to $23.1  million at June 30, 2007 compared to
$25.1 million at December 31, 2006. Of the $2.0 million decrease in non-interest
bearing  deposits,  $1.9  million  occurred  during  the first  quarter of 2007.
Interest-bearing  demand deposits increased $.8 million to $99.1 million at June
30,  2007  compared  to $98.3  million at December  31,  2006.  Savings and club
accounts decreased $5.5 million to $180.4 million at June 30, 2007,  compared to
$185.9 million at the prior year end.  Certificates  of deposit  increased $13.4
million  to $330.1  million  at June 30,  2007  compared  to $316.7  million  at
December 31,  2006.  The opening of our new branch in Plumsted  Township,  Ocean
County,  New Jersey in January of 2007 generated $8.4 million of the increase in
certificates of deposit.

Investments (Including Mortgage-Backed Securities)

The  investment  portfolio  decreased $2.0 million to $331.7 million at June 30,
2007 compared to $333.7 million at December 31, 2006.  Securities  available for
sale experienced a minimal decline primarily due to a decrease in market values.
Investments held to maturity were virtually unchanged declining $100 thousand to
$169.8 million at June 30, 2007 compared to $169.9 million at December 31, 2006.
Mortgage-backed  securities decreased $1.6 million to $142.9 million at June 30,
2007 compared to $144.5  million at December 31, 2006.  During the first quarter
of 2007,  investments held to maturity and mortgage backed securities  decreased
$8.9  million.  The  persistence  of the flat yield  curve  during  that  period
continued to make short-term  investments a more attractive  option.  During the
second  quarter of 2007,  principal  repayments  and  maturities  and calls were
reinvested in long-term investments as available interest rates improved.

Loans

Net loans increased by $21.7 million to $442.1 million at June 30, 2007 compared
to $420.4  million at December 31, 2006.  Net loans during the second quarter of
2007 increased $16.6 million.  Conventional one- to -four family loans increased
$9.9 million to $217.7  million at June 30, 2007  compared to $207.8  million at
December 31, 2006.  The growth in this loan  category was  primarily  due to the
repeat  of  the  March  mortgage  program  which  had  great  success  in  2006.
Residential loan demand overall remained soft.  Commercial and multi-family real
estate  loans  increased  $8.4  million  to  $74.2  million  at June  30,  2007.
Commercial  loan demand  improved  during the  quarter,  but, it remains  highly

                                       13


influenced by intense rate  competition.  Consumer loans overall  increased $2.4
million  to $131.2  million  at June 30,  2007  compared  to $128.8  million  at
December 31, 2006.

Other Assets

All  other  asset  categories,  excluding  cash and cash  equivalents,  remained
relatively  stable with an increase of $1.9  million  from  December 31, 2006 to
June 30, 2007. This increase was primarily due to a net increase in premises and
equipment of $.8 million and a $.4 million increase in interest receivable.

Borrowed Money

The $1.0  million  decrease in advances  from the Federal  Home Loan Bank of New
York  (FHLNBY) at June 30,  2007 as  compared  to  December  31, 2006 was due to
scheduled  principal payments.  At June 30,2007,  the outstanding FHLBNY balance
was $6.9 million.

Other Liabilities

Other  liabilities  increased $2.2 million to $7.5 million at June 30, 2007. The
increase was primarily  due to an increase of $.6 million in dividends  payable,
recording of amounts  received  into escrow from the  organizers of RomAsia Bank
totaling $.5 million,  and other minor increases in various accounts aggregating
$1.1 million.

Comparison  of  Operating  Results for the Three  Months Ended June 30, 2007 and
2006

General

Net income increased $.3 million to $1.9 million for the three months ended June
30, 2007 compared to $1.6 million for the three months ended June 30, 2006.  The
increase  was  primarily  generated by increases of $1.0 million in net interest
income and an  increase  of $118  thousand in  non-interest  income,  reduced by
increases of $658 thousand in  non-interest  expense and $159 thousand in income
taxes.

Interest Income

Interest income  increased by $1.5 million to $11.4 million for the three months
ended June 30, 2007 compared to $9.9 million for the three months ended June 30,
2006.  Interest  income from loans increased $.8 million to $6.8 million for the
three months  ended June 30, 2007.  Interest  income from  residential  mortgage
loans  increased $.2 million while interest  income from equity loans  increased
$.1 million  Interest income from commercial and multifamily  mortgage loans and
commercial loans increased $.4 million from year to year.

Interest  income from  mortgage-backed  securities  increased  minimally for the
comparable  three  month  periods  in  2007  and  2006.   Interest  income  from
investments  held to maturity  increased  $440  thousand to $2.0 million for the
three months ended June 30, 2007 compared to $1.6 million for the same period in
2006.  Interest  income on  securities  available  for sale  changed  minimally.
Interest income on other interest earning assets increased $361 thousand for the
three  months  ended June 30, 2007  compared  to the same  period in 2006.  This
increase was  primarily  due to the increase in average  level of overnight  and
money market funds.

Interest Expense

Interest  expense  increased $508 thousand for the three month period ended June
30, 2007 to $4.3  million  compared to $3.8  million for the three  months ended
June 30, 2006.  The increase was primarily  due to a $620  thousand  increase in
interest paid on deposits.  This increase was a result of higher  interest rates
and an  increase  in the  average  balance of  deposits.  The  weighted  average
interest  rate on deposits was 87 basis points higher for the three months ended
June 30, 2007 compared to the same period in 2006.  Interest expense on borrowed
money  decreased $112 thousand for the three months ended June 30, 2007 from the
same  three  month  period  in  2006  reflecting  a  reduction  in  the  average
outstanding balance.

Provision for Loan Losses

The loan  loss  provision  for the  three  months  ended  June 30,  2007 was $68
thousand compared to $79 thousand for the same period in 2006.

                                       14


Non-Interest Income

Non-interest income increased $118 thousand to $1.0 million for the three months
ended June 30, 2007  compared to $.9 million for the three months ended June 30,
2006.  The net increase  was derived  from fees and service  charges on deposits
which increased $218 thousand compared to the same period in 2006, primarily due
to fees related to overdraft  protection  which was  instituted  in August 2006,
offset by a decrease of $28 thousand in fees and service  charges on loans and a
$67 thousand  decrease in commissions on title  insurance  policies.

Non-Interest Expense

Non-interest  expense  increased  $658  thousand  to $5.1  million for the three
months  ended June 30, 2007  compared to $4.5 million for the three months ended
June 30, 2006.  Salaries and employee  benefits  increased $435 thousand to $2.9
million for the three months ended June 30, 2007  compared to the same period in
2006. This increase  represents $220 thousand of ESOP expense in the 2007 period
which we did not have in the 2006 period,  the  additional  cost of staffing our
Plumsted  branch which opened in January of 2007,  $60 thousand of costs for the
President  and CEO of  RomAsia  Bank,  and  annual  salary  adjustments.  In the
aggregate all other  non-interest  expenses increased $223 thousand in the first
three  months of 2007  compared to the same period in 2006.  This  increase  was
primarily  due to  increases  in  accounting  fees  related to  compliance  with
Sarbanes Oxley, higher insurance premiums, costs for the preparation of printing
and mailing of our first  annual  report,  and  approximately  $100  thousand in
organizational costs for RomAsia Bank.

Income Taxes

Income tax expense  increased  by $149  thousand  to $1.0  million for the three
months  ended June 30, 2007  compared to $.9 million for the three  months ended
June 30,  2006.  Income tax  expense  represented  a rate of 34.5% for the three
months ended June 30, 2007 compared to 35.1% for the same period in 2006.

Comparison of Operating Results for the Six Months Ended June 30, 2007 and 2006

General

Net income  increased  $.8 million to $3.7 million for the six months ended June
30, 2007  compared to $2.9 million for the six months  ended June 30, 2006.  The
increase was primarily  generated by an increase of $2.3 million in net interest
income  and an  increase  of $.4  million  in  non-interest  income,  reduced by
increases  of $.1  million  in  provision  for  loan  losses,  $1.3  million  in
non-interest expense, and $.4 million in income taxes.

Interest Income

Interest  income  increased by $3.4 million to $22.6  million for the six months
ended June 30, 2007  compared to $19.2 million for the six months ended June 30,
2006. Interest income from loans increased $1.7 million to $13.4 million for the
six months ended June 30, 2007. Interest income from residential  mortgage loans
increased  $.5 million,  and interest  income from equity  loans  increased  $.3
million.  The weighted  average interest rates for mortgage and equity loans for
the period ended at June 30, 2007 were 5.726% and 6.252%, respectively, compared
to 5.685% and 6.085%, respectively, for the same period in 2006. Interest income
from  commercial and multifamily  mortgage loans and commercial  loans increased
$.8 million from year to year. The weighted average interest rate for commercial
and multi-family  mortgage loans and commercial loans were 7.726% for the period
ended June 30, 2007 and 7.455% for the period ended June 30, 2006.

Interest  income from  mortgage-backed  securities  decreased  minimally for the
comparable six month periods in 2007 and 2006.  Interest income from investments
held to maturity  increased $.7 million to $3.8 million for the six months ended
June 30,  2007  compared to $3.1  million for the same period in 2006.  Interest
rates  on  securities  that  matured  in  the  mortgage-   backed  security  and
investments  held to  maturity  category  primarily  had  interest  rates  below
prevailing  rates,  and to the extent that the cash flows from  maturities  were
reinvested,  we were able to reinvest at  favorable  rates.  Interest  income on
securities  available  for sale  changed  minimally.  Interest  income  on other
interest earning assets increased $1.0 million for the six months ended June 30,
2007 compared to the same period in 2006. This increase was primarily due to the
increase in the level of average overnight and money market funds.

                                       15


Interest Expense

Interest expense increased $1.1 million in the six months ended June 30, 2007 to
$8.5  million  compared to $7.4  million for the six months ended June 30, 2006.
The increase was  primarily  due to a $1.3 million  increase in interest paid on
deposits. This increase was a result of higher interest rates and an increase in
the average balance of deposits.  The weighted average interest rate on deposits
was 87 basis points  higher for the six months  ended June 30, 2007  compared to
the same period in 2006.  Interest  expense on  borrowed  money  decreased  $133
thousand  for the six months  ended June 30, 2007 from the same six month period
in 2006 reflecting a reduction in the average outstanding balance.

Provision for Loan Losses

The loan loss provision for the six months ended June 30, 2007 was $226 thousand
compared  to $136  thousand  for the  same  period  in  2006.  The  increase  is
reflective  of the growth of $35.8 million in the total loan  portfolio  between
June 30,  2006 and June 30,  2007.  The ratio of  non-performing  loans to total
loans increased .08% to .95% at June 30, 2007 compared to .87% at June 30, 2006.
Commercial  real estate loans comprised 98% of the total  non-performing  loans.
The $3.9 million of commercial loans categorized as "substandard" are commercial
construction  loans which have matured and the loans have not yet been  renewed.
Interest on substandard  loans is current and paid in full. The Bank believes it
has sufficient collateral in all of the commercial non-performing loans.

Non-Interest Income

Non-interest  income  increased  $.4 million to $1.9  million for the six months
ended June 30, 2007  compared to $1.5  million for the six months ended June 30,
2006.  The net  increase was chiefly  derived  from fees and service  charges on
deposits  which  increased  $.4  million  compared  to the same  period in 2006,
primarily from to fees related to overdraft  protection  which was instituted in
August 2006.

Non-Interest Expense

Non-interest  expense increased $1.3 million to $10.0 million for the six months
ended June 30, 2007  compared to $8.7  million for the six months ended June 30,
2006.  Salaries and employee benefits  increased $.9 million to $5.8 million for
the six months  ended June 30, 2007  compared  to the same period in 2006.  This
increase  represents  $430  thousand of ESOP expense in the 2007 period which we
did not  have in the 2006  period,  the  additional  cost of  employees  for our
Plumsted  branch which opened in January of 2007,  $60 thousand of costs for the
President and CEO of RomAsia Bank, and annual salary adjustments.  Net occupancy
of premises  increased  $123  thousand to $902 thousand for the six month period
ended  June 30,  2007.  Approximately  50% 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 the  March  2007  quarter  and  general
increases in overall  costs.  In the aggregate all other  non-interest  expenses
increased  $292  thousand  in the first six months of 2007  compared to the same
period in 2006.  This increase was primarily due to increases in accounting fees
related to compliance with Sarbanes Oxley, higher insurance premiums,  costs for
the  preparation  of  printing  and  mailing  of our first  annual  report,  and
approximately $100 thousand in costs organizational costs for RomAsia Bank.

Income Taxes

Income tax expense increased by $447 thousand to $2.0 million for the six months
ended June 30, 2007  compared to $1.6  million for the six months ended June 30,
2006.  Income tax expense  represented  a rate of 34.8% for the six months ended
June 30, 2007 compared to 34.5% for the same period in 2006.


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.

                                       16



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  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.

                                       17



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.

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 June 30, 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 the 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 March 31,2007,  the most recent date the NPV was calculated by the OTS
(in thousands):



                                                              NPV as Percent of Portfolio
   Change In                           NPV                        Value of Assets
Interest Rates         -------------------------------------   -------------------------
In Basis Points                      Dollar        Percent        NPV       Change in
 (Rate Shock)            Amount      Change         Change       Ratio     Basis Points
--------------------  ----------   -----------   -----------  ----------  --------------
                                                             
    +300bp            $ 151,143    $ (40,692)       -21%        18.90%       - 365bp
    +200bp              165,281     (26,554)        -14%        20.23%       - 232bp
    +100bp              179,073     (12,762)         -7%        21.47%       - 109bp
       0bp              191,835           -           0%        22.56%          -
    -100bp              202,638      10,802          +6%        23.43%         +87bp
    -200bp              209,738      17,903          +9%        26.59%       + 143bp

                                       18


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 June
30, 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 June 30, 2007.

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 June 30, 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

          The Company's  2007 Annual Meeting of  Stockholders  was held on April
          25, 2007. Two directors were elected at the meeting to serve for three
          year terms,  expiring in 2010. The directors whose terms of office did
          not expire at the meeting and who  continued  in office are Maurice T.
          Perilli,  Peter A. Inverso,  Louis A. Natale, Jr., Robert H. Rosen and
          Michele N. Siekerka.

          The results of voting for the election of directors was as follows:



                                             VOTES FOR                   VOTES WITHHELD
                                      -------------------------  ------------------------------
                                                     Percentage                     Percentage
                                      Number of          Of         Number of           Of
                                        Votes       Votes Cast        Votes         Votes Cast
                                      ----------    -----------  ---------------  -------------
                                                                          
         For terms expiring in 2010:

           Simon H. Belli             28,526,760      90.54%       2,979,069           9.45%

           Rudolph A. Palombi, Sr.    28,456,349      90.32%       3,049,480           9.67%
                                      ----------  -------------- ---------------  -------------

          The shareholders also voted on a proposal to ratify the appointment of
          Beard Miller Company LLP as the Company's  independent auditor for the
          fiscal year ending  December 31, 2007.  A total of  31,384,780  shares
          were voted on this  proposal:  31,237,833  shares (99.53% of the votes
          cast) approved the proposal while

                                       19


          146,947  shares (0.46 % of the votes cast) voted against the proposal.
          There were 114,624 abstentions on this proposal.

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

                                       20



                                   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:    July 27, 2007                   /s/Peter A. Inverso
                                         ---------------------------------------
                                         Peter A. Inverso
                                         President and Chief Executive Officer




Date:    July 27, 2007                   /s/Sharon L. Lamont
                                         ---------------------------------------
                                         Sharon L. Lamont
                                         Chief Financial Officer