FirstFed Reports Preliminary Results for the Fourth Quarter of 2008

The Bank's risk-based capital ratio was 11.26% at December 31, 2008 and its core and tangible capital ratios were 5.35%, which were in excess of the 10% and 5% ratios, respectively, required by the Bank's federal regulators to be considered "well capitalized."

Chief Executive Officer Babette Heimbuch commented, "It has been a difficult year for the Bank due to both the continuing drop in California housing prices and the significant drop in employment in the fourth quarter. While non performing assets have stabilized, they are not decreasing as fast as we had hoped. We are focused on modifying our adjustable rate loans where possible so that borrower payments are affordable and stable. We are pleased that, even though we significantly increased our loan loss reserves to respond to the current environment, we are still well capitalized. That continues to be our primary goal."

The $220.0 million loan loss provision was the result of continued high levels of loan delinquencies and foreclosures, further deterioration in the California real estate market and the significant increase in unemployment in the fourth quarter. In comparison, a $110.3 million provision for loan losses was recorded during the third quarter of 2008 and a $21.0 million loan loss provision during the fourth quarter of 2007. Loan charge-offs increased to $163.5 million during the fourth quarter of 2008 compared to $103.4 million during the third quarter of 2008 and $9.2 million during the fourth quarter of 2007.

The Company's federal and state deferred tax assets increased significantly during 2008 due to the substantial increase in the Bank's general loan valuation allowance. A $75 million valuation allowance was recorded during the fourth quarter of 2008 to reduce the federal deferred tax asset to the amount that can be realized through the carry back of tax losses to prior years' federal tax returns. A $37.3 million valuation allowance was recorded during the fourth quarter of 2008 to fully reserve the state deferred tax asset because California does not allow loss carry backs. The total valuation allowance for the state deferred tax asset was $67.8 million as of December 31, 2008.

There is legislation pending in Congress that could increase the federal loss carry back period from two to five years. If the proposed legislation is enacted, of which there can be no assurance, the $75 million valuation allowance recorded against the Company's federal deferred tax asset would no longer be required and the Bank's risk-based and core capital ratios as of December 31, 2008 would have been 12.91% and 6.30%, respectively.

Non-accrual single family loans (loans greater than 90 days delinquent or in foreclosure) decreased to $403.8 million as of December 31, 2008 from $445.2 million as of September 30, 2008. In comparison, single family non-accrual loans were $179.7 million at December 31, 2007. Non-accrual loans as of December 31, 2008 include $137.6 million of severely delinquent single family loans that were written down to their net collateral value. There were no multi-family, commercial real estate or commercial business loans included in non-accrual loans as of December 31, 2008. Single family loans less than 90 days delinquent were $208.2 million at December 31, 2008 compared to $212.1 million at September 30, 2008 and $236.7 million at December 31, 2007.

The level of delinquent single family loans during 2008 was significantly impacted by adjustable rate mortgages that reached their maximum allowable negative amortization and required an increased payment. The Bank estimates that 1,741 loans with balances totaling approximately $802.3 million were scheduled to recast during 2008. Another 913 loans, with balances totaling $396.0 million, are scheduled to recast during 2009. In comparison, 1,801 loans with balances totaling approximately $823.0 million were scheduled to recast during 2007. The Bank is continuing its loan modification programs and actively reaching out to borrowers likely to face a recasted payment to encourage them to modify their loans before the recast date.

Total modified loans were $590.4 million as of December 31, 2008. Of these modified loans, $572.3 million were considered troubled debt restructurings ("TDRs"), net of valuation allowances of $46.7 million. Another $18.1 million in adjustable rate mortgages were modified as of December 31, 2008 but were not considered TDRs, and therefore no valuation allowances were established. Modified loans totaled $559.0 million as of September 30, 2008, $308.7 million at June 30, 2008, and $108.1 million at March 31, 2008. At December 31, 2007, the Bank had $1.8 million in modified loans.

Fourth quarter net earnings were also impacted by lower net interest income, which decreased by $17.5 million or 31% compared to the fourth quarter of 2007. Net interest income decreased due to higher liquid cash balances throughout the fourth quarter and lower interest rate spreads compared to the prior year. Net interest income for the fourth quarter decreased by $6.2 million or 14% compared to the third quarter of 2008.

On a year-to-date basis, the Company reported a net loss of $401.7 million or $29.39 per diluted share for the year ended December 31, 2008 compared to net income of $92.9 million or $6.00 per diluted share for the year ended December 31, 2007. The year-to-date loss was attributable to a $570.8 million loan loss provision, the $112.3 million valuation allowance recorded against the Company's deferred tax assets and a 32% decrease in net interest income.

Total allowances for loan losses (general valuation allowances plus allowances for impaired loans) as a percentage of gross loans were 4.97% or $326.9 million at December 31, 2008, an increase from 3.96% or $264.1 million at September 30, 2008. In comparison, loan loss allowances were 1.93% or $128.1 million as of December 31, 2007. Allowances allocated to single family loans were 7.13% of gross single family loans at December 31, 2008 compared to 5.50% at September 30, 2008.

The ratio of total non-performing assets to total assets ratio decreased to 7.00% at December 31, 2008 from 7.87% at September 30, 2008, but increased compared to 2.79% at December 31, 2007. The decrease from the third quarter of 2008 to the fourth quarter of 2008 was due to lower levels of single family non-accrual loans at the end of the fourth quarter and charge-offs of specific non-performing loans. The increase in total assets decreased the non-performing assets ratio by 0.09%.

Sales of real estate owned resulted in net gains of $951 thousand for the fourth quarter of 2008 and $8.3 million for the year ended December 31, 2008. The gains recorded during 2008 resulted from write downs recorded at the time of foreclosure which created gains upon the ultimate disposition of the properties. Offsetting these gains were additional write downs taken on real estate owned during their holding period which were charged against gains. The write downs amounted to $10.6 million for the fourth quarter and $23.8 million for the year ended December 31, 2008. In comparison, net losses of $1.4 million and $3.2 million were recorded during the fourth quarter and year ended December 31, 2007. Holding costs associated with foreclosed real estate totaled $5.7 million and $14.2 million during the fourth quarter and the year ended December 31, 2008 compared to $795 thousand and $1.5 million during the fourth quarter and the year ended December 31, 2007.

Net interest income was $39.6 million and $179.4 million during the fourth quarter and the year ended December 31, 2008 compared to $57.0 million and $264.1 million during the fourth quarter and the year ended December 31, 2007. Net interest income decreased during 2008 compared to 2007 due to lower net interest spreads. The interest rate spread decreased by 70 basis points during the fourth quarter of 2008 compared to the fourth quarter of 2007 and the interest rate spread decreased by 63 basis points during the year 2008 compared to the year 2007. The decreased spreads were primarily caused by interest lost on non-performing loans which lowered the loan yield by 72 basis points during the fourth quarter of 2008 and 87 basis points during the year 2008.

Loan originations were $272.5 million and $1.5 billion during the fourth quarter and the year ended December 31, 2008 compared to $370.9 million and $1.1 billion during the fourth quarter and the year ended December 31, 2007. Single family loans comprised 54% of loan originations during the fourth quarter of 2008 compared with 36% of loan originations during the fourth quarter of 2007. Multi-family and commercial real estate loans comprised 44% of loan originations during the fourth quarter of 2008 compared to 60% during the fourth quarter of 2007.

Total assets were $7.5 billion at December 31, 2008 compared to $7.2 billion at December 31, 2007. Due to the high level of liquidity on the Bank's books as of December 31, 2008 and a decrease in loan payoffs in the second half of the year, total assets at December 31, 2008 increased slightly compared to the level at December 31, 2007.

Negative amortization, included in the balance of loans receivable, totaled $262.9 million at December 31, 2008 compared to $301.7 million at December 31, 2007. Negative amortization represents unpaid interest earned by the Bank that is added to the principal balance of the loan. Due to decreased interest rates in the indices underlying the Bank's adjustable rate mortgages, negative amortization decreased by $26.7 million and $38.7 million for the fourth quarter and the year ended December 31, 2008. In comparison, negative amortization increased by $11.7 million and $85.9 million for the fourth quarter and the year ended December 31, 2007. Negative amortization as a percentage of all single family loans that allow negative amortization totaled 9.01% at December 31, 2008 compared to 7.68% at December 31, 2007.

The portfolio of adjustable single family loans with one-year fixed monthly payments totaled $2.2 billion at December 31, 2008 compared to $3.2 billion at December 31, 2007. The portfolio of adjustable single family loans with three-to-five year fixed monthly payments totaled $706.4 million at December 31, 2008 compared to $1.1 billion at December 31, 2007.

Non-interest expense was $28.2 million and $98.6 million for the fourth quarter and the year ended December 31, 2008 compared to $22.6 million and $83.5 million for the fourth quarter and the year ended December 31, 2007. The ratio of non-interest expense to average total assets was 1.52% and 1.36% for the fourth quarter and the year ended December 31, 2008 compared to 1.24% and 1.04% for the fourth quarter and the year ended December 31, 2007. The increase in non-interest expense during the fourth quarter of 2008 compared to the fourth quarter of 2007 was due primarily to increased professional service fees, holding costs on foreclosed real estate and increased federal deposit insurance costs.

The increase in non-interest expense during the year 2008 compared to the year 2007 was due to increased professional service costs, holding costs on foreclosed real estate, increased federal deposit insurance costs and increased occupancy costs associated with the opening of six new branches. Results for 2008 also include a $1.1 million lease write-off for the former corporate headquarters during the first quarter.

First Federal Bank of California operates 39 retail banking offices in Southern California. Six new retail branches were opened during the year of 2008. The Bank operates a central lending office in Los Angeles, California.

The preliminary, unaudited financial results included in this press release represent the Company's best estimate, as of the date hereof, of its 2008 audited financial results. In accordance with GAAP, the Bank considers all facts and information that becomes available until the final audited financial statements are completed. The current volatile market for residential property, the changing employment environment and pending financial legislation could result in a change in these estimates between now and the date the audited financial statements are completed.

This news release contains certain forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Act of 1995. These forward-looking statements are subject to various factors, many of which are beyond the Company's control, which could cause actual results to differ materially from such statements. Such factors include, but are not limited to, the general business environment, interest rate fluctuations that may affect operating margin, changes in laws and regulations affecting the Company's business, the California real estate and job markets, and competitive conditions in the business and geographic areas in which the Company conducts its business and regulatory actions. In addition, these forward-looking statements are subject to assumptions as to future business strategies and decisions that are subject to change. The Company makes no guarantees or promises regarding future results and assumes no responsibility to update such forward-looking statements.

FIRSTFED FINANCIAL CORP. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Dollars in thousands, except share data) (Unaudited) December 31, 2008 December 31, 2007 ASSETS Cash and cash equivalents $ 391,469 $ 53,974 Investment securities, available-for-sale 323,048 316,788 (at fair value) Mortgage-backed securities, available-for-sale (at fair value) 40,504 46,435 Loans receivable, net of allowances for loan losses of $326,919 and 6,254,686 6,518,214 $128,058 Accrued interest and dividends receivable 30,061 45,492 Real estate owned, net (REO) 117,664 21,090 Office properties and equipment, net 24,102 17,785 Investment in Federal Home Loan Bank (FHLB) stock, at cost 115,150 104,387 Other assets 155,519 98,816 $ 7,452,203 $ 7,222,981 LIABILITIES Deposits $ 4,908,449 $ 4,156,692 FHLB advances 2,085,000 2,084,000 Securities sold under agreements to repurchase -- 120,000 Senior debentures 150,000 150,000 Accrued expenses and other liabilities 52,239 57,790 7,195,688 6,568,482 COMMITMENTS AND CONTINGENCIES STOCKHOLDERS' EQUITY Common stock, par value $.01 per share; authorized 100,000,000 shares; issued 24,002,093 and 23,970,227 240 240 shares; outstanding 13,684,553 and 13,640,997 shares Additional paid-in capital 57,881 55,232 Retained earnings 463,759 865,411 Unreleased shares to employee stock ownership plan -- (339 ) Treasury stock, at cost, 10,317,540 and 10,329,230 shares (266,040 ) (266,040 ) Accumulated other comprehensive loss, 675 (5 ) net of taxes 256,515 654,499 $ 7,452,203 $ 7,222,981

FIRSTFED FINANCIAL CORP. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (Dollars in thousands, except per share data) (Unaudited) Three months ended December 31, Year ended December 31, 2008 2007 2008 2007 Interest and dividend income: Interest on loans $ 89,521 $ 125,804 $ 387,328 $ 571,727 Interest on mortgage-backed securities 377 616 1,920 2,642 Interest and dividends on investments 5,829 5,727 23,583 23,344 Total interest income 95,727 132,147 412,831 597,713 Interest expense: Interest on deposits 37,153 46,586 142,891 212,310 Interest on borrowings 19,013 28,541 90,554 121,294 Total interest expense 56,166 75,127 233,445 333,604 Net interest income 39,561 57,020 179,386 264,109 Provision for loan losses 220,000 21,000 570,800 32,400 Net interest (loss) income after provision for loan losses (180,439 ) 36,020 (391,414 ) 231,709 Other income: Loan servicing and other fees 294 433 3,701 2,797 Banking service fees 1,998 1,767 7,304 6,802 Gain on sale of loans -- (54 ) 20 4,692 Net gain (loss) on real estate owned 951 (1,379 ) 8,308 (3,193 ) Other operating income 1,787 597 6,885 1,966 Total other income 5,030 1,364 26,218 13,064 Non-interest expense: Salaries and employee benefits 9,547 12,060 45,003 49,179 Occupancy 3,843 4,275 14,775 13,370 Advertising 358 407 977 1,043 Amortization of core deposit intangible 84 127 464 879 Federal deposit insurance 1,196 550 4,166 2,845 Data processing 558 565 2,225 2,303 OTS assessment 439 499 1,786 2,153 Legal 803 649 2,608 566 Real estate owned operations 5,676 795 14,217 1,526 Other operating expense 5,707 2,628 12,349 9,592 Total non-interest expense 28,211 22,555 98,570 83,456 (Loss) income before income taxes (203,620 ) 14,829 (463,766 ) 161,317 Income taxes (benefit) expenses 41,153 6,411 (62,114 ) 68,443 Net (loss) income $ (244,773 ) $ 8,418 $ (401,652 ) $ 92,874 Net (loss) income $ (244,773 ) $ 8,418 $ (401,652 ) $ 92,874 Other comprehensive income, net of taxes 1,356 1,715 680 1,765 Comprehensive (loss) income $ (243,417 ) $ 10,133 $ (400,972 ) $ 94,639 (Loss) earnings per share: Basic $ (17.91 ) $ 0.62 $ (29.39 ) $ 6.07 Diluted $ (17.91 ) $ 0.61 $ (29.39 ) $ 6.00 Weighted average shares outstanding: Basic 13,670,163 (13,672,034 ) 13,666,032 15,308,048 Diluted 13,670,163 (13,734,609 ) 13,666,032 15,489,439

FIRSTFED FINANCIAL CORP. AND SUBSIDIARY KEY FINANCIAL RESULTS (Unaudited) Quarter ended December 31, 2008 2007 (Dollars in thousands, except per share data) End of period: Total assets $ 7,452,203 $ 7,222,981 Cash and securities $ 714,517 $ 370,762 Mortgage-backed securities $ 40,504 $ 46,435 Loans, net $ 6,254,686 $ 6,518,214 Core deposit intangible asset $ -- $ 464 Deposits-retail and commercial $ 3,257,493 $ 3,330,706 Deposits-wholesale $ 1,650,956 $ 825,986 Borrowings $ 2,235,000 $ 2,354,000 Stockholders' equity $ 256,515 $ 654,499 Book value per share $ 18.74 $ 47.98 Tangible book value per share $ 18.74 $ 47.95 Stock price (period-end) $ 1.75 $ 35.82 Total loan servicing portfolio $ 6,977,929 $ 6,772,193 Loans serviced for others $ 53,789 $ 62,044 % of adjustable mortgages 71.23 % 90.17 % Other data: Employees (full-time equivalent) 603 615 Branches 39 33 Asset quality: Real estate owned (foreclosed) $ 117,664 $ 21,090 Non-accrual loans $ 403,818 $ 180,413 Non-performing assets $ 521,482 $ 201,503 Non-performing assets to total assets 7.00 % 2.79 % Single family loans delinquent less than 90 days $ 208,183 $ 236,659 General valuation allowance (GVA) $ 280,184 $ 127,503 Allowance for impaired loans 46,735 555 Allowance for loan losses $ 326,919 128,058 Allowance for loan losses as a percentage of 4.97 % 1.93 % gross loans receivable Loans sold with recourse $ 36,589 $ 42,222 Modified loans (not impaired) $ 18,685 $ 0 Impaired loans, net $ 725,791 $ 23,536 Capital ratios: Tangible capital ratio 5.35 % 10.97 % Core capital ratio 5.35 10.97 Risk-based capital ratio 11.26 21.42 Net worth to assets ratio 3.44 9.06

FIRSTFED FINANCIAL CORP. AND SUBSIDIARY KEY FINANCIAL RESULTS (continued) (Unaudited) (Dollars in thousands) Three months ended Year ended December 31, December 31, 2008 2007 2008 2007 (Dollars in thousands) Selected ratios: Expense ratios: Efficiency ratio 63.27 % 38.63 % 47.94 % 30.11 % Expense to average assets ratio 1.52 1.24 1.36 1.04 Return on average assets (13.22 ) 0.46 (5.53 ) 1.16 Return on average equity (259.12 ) 5.19 (78.82 ) 13.43 Yields earned and rates paid: Average yield on loans 5.60 % 7.61 % 6.06 % 7.89 % Average yield on investment portfolio 3.27 5.21 4.45 5.42 Average yield on all interest-earning assets 5.35 7.45 5.93 7.74 Average rate paid on deposits 3.21 4.28 3.39 4.38 Average rate paid on borrowings 3.12 5.18 3.70 5.32 Average rate paid on interest-bearing liabilities 3.18 4.58 3.50 4.68 Interest rate spread 2.17 2.87 2.43 3.06 Effective net spread 2.21 3.21 2.58 3.42 Average balances: Average loans $ 6,397,480 $ 6,609,074 $ 6,392,096 $ 7,246,523 Average investments 758,019 487,105 573,064 479,668 Average interest-earning assets 7,155,499 7,096,179 6,965,160 7,726,191 Average deposits 4,628,503 4,351,711 4,220,735 4,845,552 Average borrowings 2,435,059 2,204,298 2,449,841 2,278,539 Average interest-bearing liabilities 7,063,562 6,556,009 6,670,576 7,124,091 Excess of interest-earning assets over interest-bearing liabilities $ 91,937 $ 540,170 $ 294,584 $ 602,100 Loan originations and purchases $ 272,517 $ 370,944 $ 1,528,753 $ 1,073,774

SOURCE: FirstFed Financial Corp.

FirstFed Financial Corp. Douglas Goddard, Chief Financial Officer 310-302-1714