SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                             ----------------------

                                    FORM 10-Q
(Mark One)

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

    For the quarterly period ended              September 30, 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 [X]   Non-accelerated filer [ ]

         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, October 29, 2007:

          $0.10 par value common stock - 31,749,919 shares outstanding



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES

                                      INDEX


                                                                                                Page
                                                                                               Number
                                                                                               ------
PART I - FINANCIAL INFORMATION
                                                                                          
      Item 1:  Financial Statements

               Consolidated Statements of Financial Condition                                     2
               at September 30, 2007  and December 31, 2006 (Unaudited)

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

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

               Consolidated Statements of Cash Flows for the Nine Months                          5
               Ended September 30, 2007 and 2006 (Unaudited)

               Notes to Consolidated Financial Statements                                         7

      Item 2:  Management's Discussion and Analysis of                                           13
               Financial Condition and Results of Operations

      Item 3:  Quantitative and Qualitative Disclosure About Market Risk                         19

      Item 4:  Controls and Procedures                                                           19


PART II - OTHER INFORMATION                                                                      20


SIGNATURES                                                                                       21





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




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

     Cash and amounts due from depository institutions                           $   6,733    $   7,219
     Interest-bearing deposits in other banks                                       25,680       26,521
     Money market funds                                                             13,995       30,961
                                                                                 ---------    ---------

         Cash and Cash Equivalents                                                  46,408       64,701

     Securities available for sale                                                  19,103       19,331
     Investment securities held to maturity                                        163,450      169,927
     Mortgage-backed securities held to maturity                                   135,266      144,480
     Loans receivable, net of allowance for loan losses $1,492
         and $1,169, respectively                                                  450,087      420,382
     Premises and equipment                                                         32,148       30,669
     Federal Home Loan Bank of New York stock                                        1,440        1,432
     Interest receivable                                                             5,171        4,598
     Bank owned life insurance                                                      18,630       16,185
     Other assets                                                                    5,182        4,376
                                                                                 ---------    ---------


                Total Assets                                                     $ 876,885    $ 876,081
                                                                                 =========    =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES

     Deposits:
        Non-interest bearing                                                     $  23,988    $  25,109
        Interest bearing                                                           612,665      600,863
                                                                                 ---------    ---------
              Total deposits                                                       636,653      625,972

     Federal Home Loan Bank of New York advances                                     6,429        7,863
     Advance payments by borrowers for taxes and insurance                           2,537        2,275
     Other liabilities                                                               8,696        5,317
                                                                                 ---------    ---------

         Total Liabilities                                                         654,315      641,427
                                                                                 ---------    ---------

STOCKHOLDERS' EQUITY
     Common stock, $0.10 par value; 45,000,000 authorized;  32,731,875 issued;
             31,749,919 and 32,731,875, respectively, outstanding                    3,274        3,274
     Paid-in capital                                                                97,313       97,069
     Retained earnings                                                             147,030      143,068
     Unearned shares held by Employee Stock Ownership Plan                          (7,441)      (7,847)
     Treasury stock, 981,956 shares at September 30, 2007                          (16,700)        --
     Accumulated other comprehensive (loss)                                           (906)        (910)
                                                                                 ---------    ---------

         Total Stockholders' Equity                                                222,570      234,654
                                                                                 ---------    ---------
         Total Liabilities and Stockholders' Equity                              $ 876,885    $ 876,081
                                                                                 =========    =========


See notes to consolidated financial statements.

                                       2


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



                                                                     Three Months Ended           Nine Months Ended
                                                                        September 30,               September 30,
                                                                  2007           2006            2007           2006
                                                              ------------   ------------    ------------   ------------
                                                                  (In thousands, except for share and per share data)
                                                                                              
INTEREST INCOME
   Loans                                                      $      7,094   $      6,372    $     20,506   $     18,079
   Mortgage-backed securities held to maturity                       1,731          1,829           5,232          5,351
   Investment securities held to maturity                            2,106          1,671           5,867          4,749
   Securities available for sale                                       202            156             462            411
   Other interest-earning assets                                       481            646           2,105          1,266
                                                              ------------   ------------    ------------   ------------

       Total Interest Income                                        11,614         10,674          34,172         29,856
                                                              ------------   ------------    ------------   ------------

INTEREST EXPENSE
   Deposits                                                          4,378          3,682          12,689         10,742
   Borrowings                                                           74             97             238            393
                                                              ------------   ------------    ------------   ------------

       Total Interest Expense                                        4,452          3,779          12,927         11,135
                                                              ------------   ------------    ------------   ------------

       Net Interest Income                                           7,162          6,895          21,245         18,721

PROVISION FOR  LOAN LOSSES                                             141             97             367            233
                                                              ------------   ------------    ------------   ------------

       Net Interest Income after Provision for  Loan Losses          7,021          6,798          20,878         18,488
                                                              ------------   ------------    ------------   ------------

NON-INTEREST  INCOME
   Commissions on sales of title policies                              336            372             941          1,019
   Fees and service charges on deposits                                161            205             744            395
   Fees and service charges on loans                                    34             79              95            186
   Income from bank owned life insurance                               204            175             564            513
   Other                                                               197            186             604            461
                                                              ------------   ------------    ------------   ------------

       Total Non-Interest Income                                       932          1,017           2,870          2,574
                                                              ------------   ------------    ------------   ------------

NON-INTEREST EXPENSE
   Salaries and employee benefits                                    3,015          2,624           8,837          7,560
   Net occupancy expense                                               446            404           1,368          1,202
   Equipment                                                           446            342           1,233          1,104
   Data processing fees                                                351            282           1,004            969
   Advertising                                                         182            193             590            620
   Federal insurance premium                                            18             20              56             61
   Contributions                                                         6          3,451              29          3,523
   Other                                                               480            531           1,872          1,551
                                                              ------------   ------------    ------------   ------------

       Total Non-Interest Expense                                    4,944          7,847          14,989         16,590
                                                              ------------   ------------    ------------   ------------

       Income Before Income Taxes                                    3,009            (32)          8,759          4,472

INCOME TAXES                                                         1,125           (133)          3,127          1,422
                                                              ------------   ------------    ------------   ------------

           Net Income                                         $      1,884   $        101    $      5,632   $      3,050
                                                              ============   ============    ============   ============

   Net income per common share
          Basic                                               $        .06   $        .00    $        .18   $        .13
                                                              ------------   ------------    ------------   ------------
          Diluted                                             $        .06   $        .00    $        .18   $        .13
                                                              ============   ============    ============   ============

   WEIGHTED AVERAGE NUMBER OF COMMON
           SHARES OUTSTANDING
         Basic                                                  31,490,916     22,584,994      31,801,019     22,584,994
                                                              ============   ============    ============   ============
         Diluted                                                31,490,916     22,584,994      31,801,019     22,584,994
                                                              ============   ============    ============   ============
   Dividends declared per common share                        $        .06            N/A    $        .18            N/A
                                                              ============   ============    ============   ============


See notes to consolidated financial statements.

                                       3


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



                                                              Retained                                  Accumulated
                                                              Earnings      Unearned                       Other
                                    Common      Paid - In   Substantially     ESOP        Treasury     Comprehensive
                                     Stock       Capital     Restricted      Shares        Stock       Income(Loss)       Total
                                  ------------ ------------ ------------- ------------  ------------  ---------------  ------------
                                                                                                 
Balance December 31, 2005         $          1 $        799 $     137,820 $          -  $          -  $            38  $    138,658
                                                                                                                       ------------
Net income for the nine months
  ended September 30, 2006                                          3,050                                                     3,050

Other comprehensive income,
    unrealized gain on available
    for sale securities, net of taxes
    of $98                                                                                                        164           164
                                                                                                                       ------------
  Total comprehensive income                                                                                                  3,214
                                                                                                                       ------------
Issuance of common stock,
    net of expenses                      3,272       96,141                                                                  99,413
ESOP shares earned                                       69                        135                                          204
Common stock acquired by
    ESOP                                                                        (8,117)                                      (8,117)
                                  ------------ ------------ ------------- ------------  ------------  ---------------  ------------

Balance September 30, 2006        $      3,273 $     97,009 $     140,870 $     (7,982) $          -  $           202  $    233,372
                                  ============ ============ ============= ============  ============  ===============  ============

Balance December 31, 2006         $      3,274 $     97,069 $    $143,068 $     (7,847) $          -  $          (910) $    234,654
                                                                                                                       ------------
Net income for the nine months
  ended September 30, 2007                                          5,632                                                     5,632

Other comprehensive income, net of taxes:
    Unrealized gain on available
        for  sale securities, net of
        taxes of $37                                                                                              (57)          (57)
    Pension cost                                                                                                   61            61
                                                                                                                       ------------
    Total  comprehensive income                                                                                               5,636
                                                                                                                       ------------
   Purchase of treasury shares -
       981,956 shares                                                                        (16,700)                       (16,700)

 ESOP shares earned                                     244                        406                                          650

Cash dividends declared                                            (1,670)                                                   (1,670)
                                  ------------ ------------ ------------- ------------  ------------  ---------------  ------------

Balance September 30, 2007        $      3,274 $     97,313 $     147,030 $     (7,441) $    (16,700) $          (906) $    222,570
                                  ============ ============ ============= ============  ============  ===============  ============


See notes to consolidated financial statements.

                                       4



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



                                                                                     Nine Months Ended
                                                                                       September 30,
                                                                                   --------------------
                                                                                     2007        2006
                                                                                   --------    --------
                                                                                      (In thousands)
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                                      $  5,632    $  3,050
   Adjustments  to  reconcile  net  income  to net cash  provided  by  operating
      activities:
      Cash contribution to foundation                                                     -         167
      Depreciation                                                                      933         878
      Amortization of premiums and accretion of discounts on securities                (102)        (24)
      Accretion of deferred loan fees and discounts                                     (63)        (30)
      Net gain on sale of mortgage loans originated for sale                             (1)         (4)
      Mortgage loans originated for sale                                               (122)       (483)
      Proceeds from sales of mortgage loans originated for sale                         123         487
      Provision for loan losses                                                         367         233
      ESOP share earned                                                                 650         204
      Pension cost                                                                       61           -
      (Increase) in interest receivable                                                (573)       (573)
      (Increase) in cash surrender value of bank owned life insurance                  (445)       (401)
      (Increase) in other assets                                                       (751)       (282)
      Increase in interest payable                                                      651         304
      Increase  in other liabilities                                                  2,178         278
                                                                                   --------    --------

         Net Cash Provided by Operating Activities                                    8,538       3,804
                                                                                   --------    --------
CASH FLOWS FROM INVESTING ACTIVITIES

   Proceeds from maturities and calls of securities available for sale                  217          85
   Purchases of securities available for sale                                           (78)     (5,313)
   Proceeds from maturities and calls of investment securities held to maturity      52,060      24,000
   Purchases of investment securities held to maturity                              (45,580)    (22,845)
   Principal repayments on mortgage-backed securities held to maturity               22,244      19,152
   Purchases of mortgage-backed securities held to maturity                         (12,936)    (15,495)
   Purchase of bank owned life insurance                                             (2,000)          -
   Net increase in loans receivable                                                 (30,027)    (36,046)
   Additions to premises and equipment                                               (2,412)     (1,088)
   Purchase of Federal Home Loan Bank of New York stock                                  (8)        (50)
                                                                                   --------    --------

         Net Cash (Used in)  Investing Activities                                   (18,520)    (37,600)
                                                                                   --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES
   Net increase (decrease) in deposits                                               10,681     (18,183)
   Increase in advance payments by borrowers for taxes and insurance                    262         235
   Dividends paid and declared to minority stockholders                              (1,120)          -
   Repayments of Federal Home Loan Bank of New York advances                         (1,434)     (1,371)
   Proceeds from issuance of common stock, net of ESOP                                    -      91,129
   Purchase of treasury stock                                                       (16,700)          -
                                                                                   --------    --------

         Net Cash Provided by (Used in) Financing Activities                         (8,311)     71,810
                                                                                   --------    --------

         Net Increase (decrease) in Cash and Cash Equivalents                       (18,293)     38,014

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

CASH AND CASH EQUIVALENTS - ENDING                                                 $ 46,408    $ 66,103
                                                                                   ========    ========


See notes to consolidated financial statements.

                                       5



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


                                                          Nine Months Ended
                                                            September 30,
                                                      -----------------------
                                                         2007         2006
                                                      ----------   ----------

SUPPLEMENTARY CASH FLOWS INFORMATION
   Income taxes paid, net                             $    3,343   $    1,958
                                                      ==========   ==========


   Interest paid                                      $   12,276   $   10,831
                                                      ==========   ==========

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

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

See notes to consolidated financial statements.

                                       6


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

NOTE A - ORGANIZATION

Roma Financial Corporation (the "Company") 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.  The
Company'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 the Company.

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 the Company 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 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 in the
offering at a cost of $8.1 million on July 11, 2006.

On August 9, 2007, the Company  announced a ten percent stock  repurchase  plan,
equivalent to 981,956 shares, in the open market,  based on stock  availability,
price and the Company's  financial  performance.  The  repurchase  was completed
August 27, 2007. A new stock  repurchase plan, for five percent of the currently
outstanding  shares  was  announced  on  October  24,  2007  and  has  commenced
repurchasing shares.

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
nine month periods ended  September 30, 2007 and 2006. The results of operations
for the three and nine month periods  ended  September 30, 2007 and 2006 are not
necessarily indicative of the results which may be expected for an entire fiscal
year or other interim periods.

                                       7

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.

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 has advanced  $900,000 as
organization capital and intends to maintain a 60% ownership interest in RomAsia
Bank upon completion of the  organization.  As presently  contemplated,  RomAsia
Bank  will  need to  raise  $15.0  million  in  initial  capital  including  the
investment to be made by the Company.

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
September 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 2005 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,  September 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  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 the Company. The total cost of shares purchased by
the ESOP trust was $8.1  million,  reflecting a cost of $10 per share.  The Bank
will make cash  contributions  to the ESOP on a quarterly  basis

                                       8


sufficient to enable the ESOP to make the required loan payments to the Company.
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  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. 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  September  30, 2007 there were
744,103  unearned  shares.  The  Company's  ESOP  compensation  expense was $220
thousand and $650  thousand,  respectively,  for the three and nine months ended
September 30, 2007.

NOTE F - INVESTMENT SECURITIES

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



                                                September 30, 2007         December 31, 2006
                                             -----------------------    ----------------------
                                              Amortized       Fair       Amortized      Fair
                                                Cost          Value        Cost         Value
                                               -------       -------      -------      -------
                                                                         
Available for sale:
  Mortgage-backed securities                   $ 1,290       $ 1,307      $ 1,507      $ 1,524
  Obligations of state and local political
    subdivisions                                10,019        10,128       10,015       10,155
  US Government Obligations                      2,000         1,999        2,000        1,979
  Equity Shares                                  3,630         3,362        3,630        3,447
  Mutual Fund Shares                             2,447         2,307        2,368        2,226
                                               -------       -------      -------      -------
           Total                               $19,386       $19,103      $19,520      $19,331
                                               =======       =======      =======      =======




                                                September 30, 2007         December 31, 2006
                                             -----------------------    ----------------------
                                              Amortized       Fair       Amortized      Fair
                                                Cost          Value        Cost         Value
                                               -------       -------      -------      -------
                                                                         
Investments securities held to maturity:
  US Government Obligations                    $160,735      $160,376      $168,332      $166,303
  Obligations of state and local political
    subdivisions                                  2,715         2,771         1,595         1,631
                                               --------      --------      --------      --------
           Total                               $163,450      $163,147      $169,927      $167,934
                                               ========      ========      ========      ========




                                                September 30, 2007         December 31, 2006
                                             -----------------------    ----------------------
                                              Amortized       Fair       Amortized      Fair
                                                Cost          Value        Cost         Value
                                               -------       -------      -------      -------
                                                                         
Mortgage-backed securities held to maturity:
  GNMA                                         $  4,507      $  4,540      $  5,630      $  5,610
  FHLMC                                          78,402        77,652        79,822        78,979
  FNMA                                           44,263        43,910        53,880        53,190
  CMO's                                           8,094         7,970         5,148         4,978
                                               --------      --------      --------      --------
          Total                                $135,266      $134,072      $144,480      $142,757
                                               ========      ========      ========      ========


                                       9


Securities  held as  available  for sale have  been  adjusted  to fair  value at
September 30, 2007 and December 31, 2006. Investment securities held to maturity
and mortgage-backed  securities held to maturity are recorded at amortized cost.
The  declines  in fair  value  of these  investments  are 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.

NOTE G - LOANS RECEIVABLE, NET

Loans receivable, net at September 30, 2007 and December 31, 2006 were comprised
of the following (in thousands):

                                           September 30,     December 31,
                                              2007               2006
                                            --------           --------
Real estate mortgage loans:
  Conventional 1-4 family                   $219,117           $207,755
  Commercial and multi-family                 77,795             65,848
                                            --------           --------
                                             296,912            273,603
                                            --------           --------

Construction                                  29,206             23,956
                                            --------           --------
Consumer:
  Equity and second mortgages                130,935            127,450
  Other                                        1,099              1,347
                                            --------           --------
                                             132,034            128,797
                                            --------           --------

Commercial                                     3,604              3,724
                                            --------           --------

  Total loans                                461,756            430,380
                                            --------           --------
Less:
  Allowance for loan losses                    1,492              1,169
  Deferred loan fees                             116                176
  Loans in process                            10,061              8,353
                                            --------           --------
                                              11,669              9,698
                                            --------           --------

      Total loans receivable, net           $450,087           $420,382
                                            ========           ========

NOTE  H - DEPOSITS

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


                                  September 30, 2007        December 31, 2006
                               ----------------------   ------------------------
                                            Weighted                   Weighted
                                            Avg. Int.                  Avg. Int.
                                 Amount      Rate         Amount         Rate
                               --------     -------     --------       ---------
Demand:
  Non-interest bearing
   checking                    $ 23,988        0.00%    $ 25,109         0.00%
  Interest bearing checking      93,727        0.53%      98,278         0.53%
                               --------        ----     --------         ----
                                117,715        0.42%     123,387         0.42%


Savings and club                177,588        0.93%     185,925         0.93%
Certificates of deposit         341,350        4.58%     316,660         4.30%
                               --------        ----     --------         ----

      Total                    $636,653        2.79%    $625,972         2.53%
                               ========        ====     ========         ====

                                       10



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

One year or less                                                $ 261,464
After one to three years                                           71,496
After three years                                                   8,390
                                                                ---------
   Total                                                        $ 341,350
                                                                =========


NOTE I - PREMISES AND EQUIPMENT

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


                                 Estimated
                                  Useful       September 30,      December 31,
                                   Lives          2007              2006
                                ----------     -------------      ------------
Land -future development             -           $ 1,054           $  1,054
Construction in progress             -             1,554              2,598
Land and land improvements           -             5,428              5,428
Buildings and improvements       20-50 yrs        25,472             22,611
Furnishings and equipment        3-10 yrs.         7,531              6,936
                                                --------           --------
  Total premises and equipment                    41,039             38,627

Accumulated depreciation                           8,891              7,958
                                                --------           --------
  Total                                         $ 32,148           $ 30,669
                                                ========           ========

NOTE J - FEDERAL HOME LOAN BANK ADVANCES

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


                                   September 30, 2007       December 31, 2006
                                 ----------------------    -------------------
                                              Interest               Interest
                                  Amount        Rate        Amount     Rate
                                 -------      --------     -------   --------

Maturing:
  September 15, 2010             $ 6,429       4.49  %     $ 7,863     4.49%
                                 =======      =====        =======     ====


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

  One year or less                                                    $ 1,988
  More than one year through three years                                4,441
  More than three years through five years                                  0
                                                                      -------
     Total                                                            $ 6,429
                                                                      =======

                                       11



NOTE K - RETIREMENT PLANS

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


                                     Three Months Ended       Nine Months Ended
                                        September 30,           September 30,
                                      -----------------      -----------------
                                        2007       2006       2007       2006
                                       -----      -----      -----      -----

Service cost                           $  85      $  86      $ 255      $ 258
Interest cost                            122        112        366        336
Expected return on plan assets          (160)      (149)      (480)      (447)
Amortization of unrecognized net loss      9         17         27         51
Amortization of unrecognized
   past service liability                 11         15         33         45
                                       -----      -----      -----      -----

Net periodic benefit expense           $  67      $  81      $ 201      $ 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 September 30, 2007 were as
follows (in thousands):

                                                                September 30,
                                                                   2007
                                                                ------------
  Residential mortgage and equity loans                         $  4,532
  Commercial loans committed not closed                           20,412
  Commercial lines of credit                                      14,236
  Consumer unused lines of credit                                 33,296
  Commercial letters of credit                                     4,317
                                                                --------
    Total                                                       $ 76,793
                                                                ========


NOTE M - ACCUMULATED OTHER COMPREHENSIVE  (LOSS)

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

                                                  September 30,     December 31,
                                                    2007                2006
                                                   -------            -------
Unrealized loss on securities available for sale   $  (283)           $  (189)
Pension plan liability                              (1,255)            (1,316)
                                                   -------            -------
                                                    (1,538)            (1,505)
Deferred income taxes                                  632                595
                                                   -------            -------
Accumulated other comprehensive (loss)             $  (906)           $  (910)
                                                   =======            =======

                                       12



NOTE N - SUBSEQUENT EVENT

Roma  Financial  Corporation,  the holding  company of Roma Bank,  announced  on
October 24, 2007 that its Board of Directors has  authorized a stock  repurchase
program  pursuant to which the  Company  intends to  repurchase  up to 5% of its
outstanding  shares  (excluding  shares held by Roma  Financial  Corp.  MHC, the
Company's mutual holding  company),  or up to 441,880 shares.  The timing of the
repurchases will depend on certain factors, including but not limited to, market
conditions and prices, the Company's liquidity requirements and alternative uses
of capital.  Any  repurchased  shares will be held as treasury stock and will be
available for general corporate purposes.


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;
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 September 30, 2007 and December 31, 2006

Total assets  increased by $.8 million to $876.9  million at September  30, 2007
compared to $876.1  million at December 31, 2006.  Total  liabilities  increased
$12.9 million to $654.3 million at September 30, 2007 compared to $641.4 million
at December 31, 2006.  Stockholders'  equity  decreased $12.1 million during the
first nine months of 2007 to $222.6  million at September  30, 2007  compared to
$234.7  million at December 31, 2006. The decrease in  stockholders'  equity was
primarily due to the repurchase of minority  shareholder  stock in the amount of
$16.7 million.

Deposits

Total deposits  increased  $10.7 million to $636.7 million at September 30, 2007
compared to $626.0  million at December 31, 2006.  Non-interest  bearing  demand
deposits  decreased $1.1 million to $24.0 million at September 30, 2007 compared
to $25.1  million at December 31, 2006.  Non-interest  bearing  demand  deposits
decreased  $1.1  million  during  the first  quarter of 2007 and  recovered  $.8
million of that decrease during the second and third quarters of 2007.  Interest
bearing demand deposits decreased $4.6 million to $93.7 million at September 30,
2007 compared to $98.3  million at December 31, 2006.  Savings and club accounts
decreased  $8.3  million to $177.6  million at  September  30, 2007  compared to
$185.9 million at the prior year end.  Certificates  of deposit  increased $24.7
million to $341.4  million at September 30, 2007  compared to $316.7  million at
December 31, 2006.

Investments (Including Mortgage-Backed Securities)

The investment  portfolio decreased $15.9 million to $317.8 million at September
30, 2007 compared to $333.7 million at December 31, 2006.  Securities  available
for sale  decreased  $228  thousand  to $19.1  million  at  September  30,  2007

                                       13



primarily  due to  repayments  of $217  thousand.  Investments  held to maturity
decreased  $6.4  million to $163.5  million at  September  30, 2007  compared to
$169.9  million  at  December  31,  2006.  The  decrease  was  primarily  due to
maturities of securities in this category.  Mortgage-backed securities decreased
$9.2 million to $135.3  million at September 30, 2007 compared to $144.5 million
at December 31, 2006, as repayments exceeded purchases.

Loans

Net loans  increased by $29.7  million to $450.1  million at September  30, 2007
compared to $420.4  million at December  31,  2006.  Net loans  during the third
quarter of 2007  increased $8.0 million.  Conventional  one to four family loans
increased  $11.3  million to $219.1  million at September  30, 2007  compared to
$207.8  million at December 31, 2006.  The growth in this category was primarily
due to the repeat of the March  mortgage  promotion  program.  Residential  loan
demand overall  remained soft.  Commercial  and  multi-family  real estate loans
increased $12.0 million to $77.8 million at September 30, 2007 compared to $65.8
million at December 31, 2006.  Commercial loan demand improved during the second
and third  quarters of 2007,  but it remains  highly  affected  by intense  rate
competition.  Consumer and other loans  increased $3.2 million to $132.0 million
at  September  30,  2007  compared  to $128.8  million  at  December  31,  2006.
Construction  loans  increased  $5.3 million  during the first nine months 2007,
primarily in commercial  construction loans.  Commercial loans decreased by $120
thousand.

Other Assets

All other assets excluding cash and cash equivalents increased $5.3 million from
December 31, 2006 to September  30, 2007.  The increase was primarily due to the
purchase  of $2.0  million in  additional  bank owned  life  insurance  and $2.4
million in premises and equipment purchases.

Borrowed Money

The $1.4  million  decrease in advances  from the Federal  Home Loan Bank of New
York  (FHLBNY) at September 30, 2007 as compared to December 31, 2006 was due to
scheduled  principal  payments.  At September 30, 2007, the  outstanding  FHLBNY
balance was $6.4 million.

Other Liabilities

Other liabilities  increased $3.4 million to $8.7 million at September 30, 2007.
The  increase  was  primarily  due to an increase  of $.5  million in  dividends
payable,  recording  of amounts  received  into  escrow from the  organizers  of
RomAsia  Bank  of  $.6  million,  increase  of  $.2  million  for  RomAsia  Bank
liabilities,  increase of $.9 million in interest payable on deposits,  increase
of $.5 in accrued  expenses,  and other  minor  increases  in  various  accounts
aggregating $.6 million.


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

General

Net income  increased  $1.8  million to $1.9  million for the three months ended
September 30, 2007 compared to $.1 million for the three months ended  September
30, 2006. Net income in the third quarter of 2006 was skewed by the contribution
of cash and stock to the Roma Bank  Community  Foundation.  Net interest  income
increased  $.3 million in the third quarter of 2007 compared to the same quarter
of 2006.  Non-interest  expense  increased  $.5  million  after  adjusting  2006
non-interest expense for the $3.5 million contribution to the Foundation.

Interest Income

Interest  income  increased by $.9 million to $11.6 million for the three months
ended  September  30, 2007  compared to $10.7 million for the three months ended
September  30, 2006.  Interest  income from loans  increased $.7 million to $7.1
million for the three months ended  September  30,  2007.  Interest  income from
residential  mortgages and equity loans  increased  $.1 million  each.  Interest
income  from  commercial  and  multi-family  loans and  commercial  loans in the
aggregate increased $.6 million from the third quarter of 2006.

Interest income from  mortgage-backed  securities  decreased $.1 million for the
three months ended  September 30, 2007 compared to September 30, 2006.  This was
primarily  due to a decrease of $11.1  million in the mortgage  backed  security
portfolio  from  September  30, 2006 to September 30, 2007.  Interest  income on
investment  securities held to maturity increased $.4 million for the comparable
three month periods in 2007 and 2006.  Although the investments

                                       14



held to maturity  security  portfolio  decreased $8.5 million from September 30,
2006 to September 30, 2007, maturing securities were invested at higher interest
rates.  Interest income from securities  available for sale increased  minimally
during the period.  Interest income from other interest earning assets decreased
$.2  million,  primarily  due to lower  balances in  overnight  funds during the
months of August and  September  2007 as funds were  deployed into loans and the
stock repurchase program.

Interest Expense

Interest  expense  increased  $.7  million to $4.5  million  for the three month
period ended September 30, 2007 compared to $3.8 million during the three months
ended  September  30,  2006.  The increase  was  primarily  due to a $.7 million
increase in interest  paid on  deposits.  This  increase  was a result of higher
interest rates,  an increase in the average balance of deposits,  and the growth
in certificates as a percentage of total deposits. The weighted average interest
rate at September  30, 2007 was 2.79%  compared to 2.43% at September  30, 2006.
Interest expense on borrowed money decreased minimally reflecting a reduction in
the average outstanding balance of the FHLBNY borrowings.

Provision for Loan Losses

The loan loss provision for the three months ended  September 30, 2007 increased
$44  thousand to $141  thousand  compared to $97  thousand  for the three months
ended September 30, 2006, reflecting an increase in the loan portfolio.

Non-Interest Income

Non-interest  income decreased  minimally by $85 thousand from period to period.
Commissions on sales of title policies and income from bank owned life insurance
both increased  over the prior year's  comparable  quarter.  The bank owned life
insurance  income  increase was  primarily  due to the purchase of an additional
$2.0 million of life insurance in early August 2007.

Non-Interest Expense

Non-interest expense decreased $2.9 million to $4.9 million for the three months
ended  September  30, 2007  compared to $7.8  million for the three months ended
September  30, 2006.  The decrease was  primarily the result of funding the Roma
Bank Community  Foundation  with a contribution of $3.3 million in Company stock
and $.2 million in cash in the quarter ending  September 30, 2006.  Salaries and
employee  benefits  increased  $.4 million to $3.0  million for the three months
ended  September  30, 2007 compared to $2.6 million for the same period in 2006.
This increase  reflects an increase of  approximately  $50 thousand to staff the
Plumsted  Township  branch  which  opened in January of 2007;  $86  thousand  in
consulting fees for RomAsia Bank; and annual salary adjustments of approximately
4%. In the aggregate,  all other non-interest expenses, after adjusting 2006 for
the $3.5  million  contribution,  increased  $542  thousand.  This  increase was
primarily due to approximately $146 thousand in organizational costs for RomAsia
Bank.

Income Taxes

Income tax expense was $1.1  million for the three months  ended  September  30,
2007,  compared to a tax benefit of $133  thousand  for the three  months  ended
September  30,  2006.  The  income  tax  expense  for the third  quarter of 2007
represented an effective rate of 37.4%.

Comparison of Operating Results for the Nine Months Ended September 30, 2007 and
2006

General

Net income  increased  $2.6  million to $5.6  million for the nine months  ended
September 30, 2007 compared to $3.1 million for the nine months ended  September
30, 2006. The increase was primarily due to the effect on net income in the nine
months ended  September 30, 2006 of the  contribution to the Roma Bank Community
Foundation. Net interest income increased $2.5 million for the nine months ended
September 30, 2007 as compared to the same period in 2006.  Non-interest expense
increased  $1.9  million  after 2006  non-interest  expense for the  $3.5million
contribution to the Foundation.

Interest Income

Interest  income  increased  $4.3  million to $34.2  million for the nine months
ended  September  30, 2007  compared to $29.9  million for the nine months ended
September 30, 2006.  Interest  income from loans increased $2.4 million to

                                       15


$20.5 million for the nine months ended September 30, 2007. Interest income from
residential  mortgages  increased  $.6 million and  interest  income from equity
loans increased $.5 million. The weighted average interest rates for residential
mortgage  and  equity  loans  at  September  30,  2007  were  5.75%  and  6.26%,
respectively,  compared to 5.69% and 6.18%, respectively,  at the same period in
2006.  Interest  income from  commercial  and  multi-family  mortgage  loans and
commercial  loans increased in the aggregate $1.3 million period to period.  The
weighted average  interest rate for commercial and  multi-family  mortgage loans
and  commercial  loans in the  aggregate,  were 7.57% at September  30, 2007 and
7.60% at September 30, 2006.

Interest income from mortgage-backed  securities held to maturity decreased $119
thousand for the comparable nine month periods in 2007 and 2006. Interest income
from investments held to maturity increased $1.2 million to $5.9 million for the
nine  months  ended  September  30, 2007  compared to $4.7  million for the same
period in 2006. Interest rates on securities that matured in the mortgage-backed
security  and  investments  held  to  maturity  category  generally  were  below
prevailing  rates,  and to the  extent  that cash  flows  from  maturities  were
reinvested,  they were able to be reinvested at more favorable  rates.  Interest
income on securities available for sale changed minimally from period to period.
Interest income on other interest  earning assets  increased $.8 million to $2.1
million  for the nine  months  ended  September  30,  2007.  This  increase  was
primarily  due to a higher  level of average  overnight  and money  market funds
during the current nine month period compared to the same period in 2006.

Interest Expense

Interest  expense  increased  $1.8 million to $12.9  million for the nine months
ended September 30, 2007 compared to $11.1 million for the comparable  period in
2006. The increase was primarily due to a $1.9 million increase in interest paid
on  deposits,  reflecting  an increase in the  average  balance of deposits  and
higher  interest  rates.  The  weighted  average  interest  rate on  deposits at
September 30, 2007 was 2.79%  compared to 2.43% at September 30, 2006.  Interest
expense on borrowed  money  decreased  $155  thousand  for the nine months ended
September 30, 2007 compared to the same period in 2006 reflecting a reduction in
the average outstanding balance in the liability to the FHLBNY.

Provisions for Loan Losses

The loan loss  provision  for the nine months ended  September 30, 2007 was $367
thousand  compared  to $233  for the  same  period  in  2006.  The  increase  is
reflective  of the growth of $35.8 million in the total loan  portfolio  between
September 30, 2006 and September 30, 2007. The ratio of non-performing  loans to
total loans  increased  .32% to 1.17% at September  30, 2007 compared to .85% at
September 30, 2006. Commercial real estate loans comprised  approximately 93% of
the total  non-performing  loans.  Of the $5.3 million of loans  categorized  as
non-performing  at  September  30,  2007,  $3.9  million  represent   commercial
construction loans at September 30, 2007 that have matured and have not yet been
renewed.  The  obligor  on  these  loans  has  commitments  from  other  lending
institutions,  but as of September  30, 2007 had not yet closed.  Non-performing
commercial  real  estate  loans  also  contains  a loan  for  $.6  million  to a
non-profit  organization,  and a loan for $.4  million  on a  commercial  rental
property.  The Bank believes it has  sufficient  collateral  securing all of its
commercial non-performing loans.

Non-interest Income

Non-interest  income  increased  $.3 million to $2.9 million for the nine months
ended  September  30, 2007  compared to $2.6  million for the nine months  ended
September  30,  2006.  The  increase  was chiefly  derived from fees and service
charges on deposits which increased $.3 million,  primarily from fees related to
overdraft protection which was instituted in August 2006.

Non-interest Expense

Non-interest expense decreased $1.6 million to $15.0 million for the nine months
ended  September  30, 2007  compared to $16.6  million for the nine months ended
September  30,  2006.  If  non-interest  expense  in 2006 was  adjusted  for the
non-recurring $3.5 million  contribution to the Roma Bank Community  Foundation,
non-interest  expense  increased $1.9 million for the comparable period in 2007.
Salaries and employee  benefits  increased  $1.3 million to $8.8 million for the
nine months ended  September 30, 2007 compared to the same period in 2006 versus
the full period for 2007. This increase represents an increase of $.4 million in
ESOP  expense  as the plan was only in effect  for  three of the nine  months in
2006;  $.2 million in staffing  expense for our Plumsted  branch which opened in
January of 2007,  $86  thousand in costs for  RomAsia  Bank;  and annual  salary
adjustments.  Net  occupancy  expense  increased  $166  thousand  from period to
period,  with  approximately  50% of that increase related to the opening of the
Plumsted  branch in January  2007.  The  remaining  portion of the  increase  is
primarily  due to higher  snow and ice  removal  costs in March 2007 and general
increases in overall costs and expenses. In the aggregate all other non-interest
expenses  increased  $450 thousand for the nine months ended  September 30, 2007
compared  to the same  period  in  2006.  This  increase  was

                                       16


primarily  due to  increases  in  accounting  and  consulting  fees  related  to
compliance with  Sarbanes-Oxley,  higher insurance premiums,  costs for printing
and mailing the Company's first annual report and approximately $146 thousand in
organization costs for RomAsia Bank.

Income Taxes

Income tax expense  increased  $1.7  million to $3.1 million for the nine months
ended  September  30, 2007  compared to $1.4  million for the nine months  ended
September  30,  2006.  Income tax  expense  represented  35.7% and 31.8% for the
periods  ended  September  30,  2007 and 2006,  respectively.  The  increase  in
effective tax rate in the current  period is the result of a smaller  portion of
our income being non-taxable.

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 are 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  deferred
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.

                                       17



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
consolidated financial statements.

In September 2006, the FASB issued  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 FASB issued Statement No. 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 consolidated financial statements.

In February of 2007,  the FASB issued  Statement No. 159, "The Fair Value Option
for Financial  Assets and Financial  Liabilities-Including  an amendment of FASB
Statement No. 115." Statement 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.  Statement No. 159 is
effective  for our  Company on January 1, 2008.  The Company is  evaluating  the
impact that the  adoption  of  Statement  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.

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 adoption of EITF Issue No. 06-05 did not have a material
effect on the consolidated financial statements.

In May 2007, the FASB issued FASB FSP FIN 48-1 "Definition of Settlement in FASB
Interpretation  No. 48".  FSP FIN 48-1  provides  guidance  on how to  determine
whether a tax  position is  effectively  settled for the purpose of  recognizing
previously  unrecognized tax benefits.  FSP FIN 48-1 is effective retroactive to
January 1, 2007. The adoption of FSB FUB 48-1 did not have a material  impact on
the consolidated financial position, results of operations or cash flows.

                                       18



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



                                                                           NPV as Percent of Portfolio
                                           NPV                                   Value of Assets
   Change In          -----------------------------------------------    -------------------------------
 Interest rates                                                                             Change in
 In Basic Points                           Dollar          Percent            NPV             Basis
  (Rate Shock)           Amount            Change           Change           Ratio           Points
------------------    -------------     ------------     ------------    -------------    --------------
                                                                               
     +300bp              $ 164,265      $ (42,956)          -21%            20.18%           -371bp

     +200bp                178,887        (28,334)          -14%            21.50%           -239bp

     +100bp                193,357        (13,864)           -7%            22.75%           -114bp

       0bp                 207,221           -                0%            23.89%              -

     -100bp                220,135         12,914            +6%            24.91%           +101bp

     -200bp                229,358         22,137           +11%            25.57%           +167bp


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

                                       19



PART II - OTHER INFORMATION

ITEM 1 - Legal Proceedings

          There were no material pending legal proceedings at September 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

          Issuer Purchases of Equity Securities

          The following table reports information  regarding  repurchases of the
          Company's common stock during the quarter ended September 30, 2007.



                                                                         Total Number of           Maximum
                                          Total                         Shares Purchased       Numbr of Shares
                                         Number         Average            As Part of          That  May Yet Be
                                        of Shares       Price Paid          Publicly           Purchased Under
                  Period               Repurchased      Per Share        Announced Plans           the Plan
          ------------------------     ------------     ----------      -----------------      ----------------
                                                                                    
          July 1-31, 2007                         -              -                      -                     -
          August 1-31, 2007                 981,956         $17.01                981,956                     -
          September 1-30, 2007                    -              -                      -                     -
                                       ------------     ----------      -----------------      ----------------

          Total                             981,956         $17.01                981,956                     -
                                       ============     ==========      =================      ================


         On August 9, 2007, the Company announced a ten percent stock repurchase
         plan,  equivalent to 981,956 shares, in the open market, based on stock
         availability,  price  and  the  Company's  financial  performance.  The
         repurchase was completed  August 27, 2007. A new stock repurchase plan,
         for five percent of the currently  outstanding  shares was announced on
         October 24, 2007 and has commenced repurchasing.

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

                                       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:  November 2, 2007                    /s/Peter A. Inverso
                                           -------------------------------------
                                           Peter A. Inverso
                                           President and Chief Executive Officer



Date:  November 2, 2007                    /s/Sharon L. Lamont
                                           -------------------------------------
                                           Sharon L. Lamont
                                           Chief Financial Officer

                                       21