SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q
(Mark One)

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


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

                                       OR

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


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

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


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


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

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

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

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

         Indicate by check mark whether the  registrant  is a large  accelerated
filer,  an accelerated  filer,  or a  non-accelerated  filer.  See definition of
"accelerated  filer" and "large accelerated filer" in Rule 12b-2 of the Exchange
Act (Check one):

Large accelerated filer [ ]   Accelerated filer [ ]   Non-accelerated filer [X]

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

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

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



                   ROMA FINANCIAL CORPORATION AND SUBSIDIARIES

                                      INDEX




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

      Item 1:  Financial Statements

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

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

               Consolidated Statements of Cash Flows for the Six Months                                       4
               Ended June 30, 2006 and 2005 (Unaudited)

               Notes to Consolidated Financial Statements                                                     6

      Item 2:  Management's Discussion and Analysis of                                                        11
               Financial Condition and Results of Operations

      Item 3:  Quantitative and Qualitative Disclosure About Market Risk                                      15

      Item 4:  Controls and Procedures                                                                        15


PART II - OTHER INFORMATION                                                                                   16


SIGNATURES                                                                                                    17





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



                                                                                           June 30,   December 31,
                                                                                             2006        2005
                                                                                          ---------    ---------
                                                                                            (In Thousands)
                                                                                               
                                     Assets

     Cash and amounts due from depository institutions                                    $   5,040    $   5,745
     Interest-bearing deposits in other banks                                                98,722       22,324
     Money market funds                                                                      40,021           20
                                                                                          ---------    ---------

         Cash and Cash Equivalents                                                          143,783       28,089

     Securities available for sale                                                           16,983       15,514
     Investment securities held to maturity                                                 176,592      173,078
     Mortgage-backed securities held to maturity                                            151,446      150,101
     Loans receivable, net of allowance for loan losses $1,014
         and $878, respectively                                                             406,342      378,708
     Premises and equipment                                                                  28,775       28,679
     Federal Home Loan Bank of New York stock                                                 1,442        1,387
     Interest receivable                                                                      4,520        3,798
     Bank owned life insurance                                                               15,903       15,640
     Other assets                                                                             2,818        2,766
                                                                                          ---------    ---------

Total Assets                                                                              $ 948,604    $ 797,760
                                                                                          =========    =========
                      Liabilities and Stockholder's Equity

Liabilities

     Deposits                                                                             $ 792,694    $ 643,813
     Federal Home Loan Bank of New York advances                                              8,793        9,702
     Advance payments by borrowers for taxes and insurance                                    2,293        2,063
     Other liabilities                                                                        3,326        3,524
                                                                                          ---------    ---------

         Total Liabilities                                                                  807,106      659,102
                                                                                          ---------    ---------
Stockholder's Equity
     Common stock,$0.10 par value, 45,000,000 authorized; 10,000 issued and outstanding           1            1
     Paid-in capital                                                                            799          799
     Retained earnings - substantially restricted                                           140,769      137,820
     Accumulated other comprehensive (loss) income -
         unrealized (loss) gain on securities available for sale, net                           (71)          38
                                                                                          ---------    ---------

         Total Stockholder's Equity                                                         141,498      138,658
                                                                                          ---------    ---------
         Total Liabilities and Stockholder's Equity                                       $ 948,604    $ 797,760
                                                                                          =========    =========

See notes to consolidated financial statements

                                       2



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



                                                                Three Months Ended      Six Months Ended
                                                                    June 30,               June 30,
                                                               -------------------    -------------------
                                                                 2006       2005        2006       2005
                                                               --------   --------    --------   --------
                                                                 (In thousands)         (In thousands)
                                                                                   
Interest Income
   Loans                                                       $  6,023   $  4,928    $ 11,707   $  9,848
   Mortgage-backed securities held to maturity                    1,755      1,810       3,522      3,442
   Investment securities held to maturity                         1,561      1,418       3,078      2,706
   Securities available for sale                                    130        125         255        251
   Other interest-earning assets                                    402        158         620        300
                                                               --------   --------    --------   --------

       Total Interest Income                                      9,871      8,439      19,182     16,547
                                                               --------   --------    --------   --------
Interest Expense
   Deposits                                                       3,614      2,564       7,059      4,654
   Borrowings                                                       191          -         297          -
                                                               --------   --------    --------   --------

       Total Interest Expense                                     3,805      2,564       7,356      4,654
                                                               --------   --------    --------   --------

       Net Interest Income                                        6,066      5,875      11,826     11,893

Provision for (recovery of) loan losses                              79        (87)        136       (103)
                                                               --------   --------    --------   --------

       Net Interest Income after Provision for (Recovery of)
          Loan Losses                                             5,987      5,962      11,690     11,996
                                                               --------   --------    --------   --------

Non-Interest  Income
   Commissions on sales of title policies                           415        264         647        264
   Fees and service charges on deposits                              99         91         190        173
   Fees and service charges on loans                                 60         43         107         79
   Net gain from sale of mortgage loans                               -          3           1         13
   Other                                                            355        256         612        567
                                                               --------   --------    --------   --------

       Total Non-Interest Income                                    929        657       1,557      1,096
                                                               --------   --------    --------   --------
Non-Interest Expense
   Salaries and employee benefits                                 2,494      2,088       4,935      4,057
   Net occupancy expense                                            390        231         799        473
   Equipment                                                        403        305         762        564
   Data processing fees                                             357        322         687        666
   Advertising                                                      217        197         427        357
   Federal insurance premium                                         20         20          41         40
   Other                                                            588        458       1,092        920
                                                               --------   --------    --------   --------

       Total Non-Interest Expense                                 4,469      3,621       8,743      7,077
                                                               --------   --------    --------   --------

       Income before Income Taxes                                 2,447      2,998       4,504      6,015

Income Taxes                                                        858        996       1,555      2,046
                                                               --------   --------    --------   --------

       Net Income                                              $  1,589   $  2,002    $  2,949   $  3,969
                                                               ========   ========    ========   ========


See notes to consolidated financial statements.

                                       3



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



                                                                             Six Months Ended
                                                                                 June 30,
                                                                          ----------------------
                                                                            2006         2005
                                                                          ---------    ---------
                                                                               (In thousands)
                                                                               
Cash Flows from Operating Activities
   Net income                                                             $   2,949    $   3,969
   Adjustments to reconcile net income to net cash provided by
      operating activities:
      Depreciation                                                              582          299
      Amortization of premiums and accretion of discounts on securities           -           40
      Accretion of deferred loan fees and discounts                             (39)        (152)
      Net gain on sale of mortgage loans originated for sale                     (1)         (13)
      Mortgage loans originated for sale                                       (149)        (923)
      Proceeds from sales of mortgage loans originated for sale                 150          936
      Provision for (recovery of) loan losses                                   136         (103)
      (Increase) in interest receivable                                        (722)        (341)
      (Increase) in cash surrender value of bank owned life insurance          (264)        (259)
      (Increase) in other assets                                                (53)         (42)
      Increase (decrease) in interest payable                                   (23)         144
      Increase (decrease) in other liabilities                                  (97)       1,233
                                                                          ---------    ---------

         Net Cash Provided by Operating Activities                            2,469        4,789
                                                                          ---------    ---------

Cash Flows from Investing Activities
   Proceeds from maturities and calls of securities available for sale           49            8
   Purchases of securities available for sale                                (1,708)         (50)
   Proceeds from maturities and calls of investment securities held to
      maturity                                                                5,000       18,060
   Purchases of investment securities held to maturity                       (8,500)     (28,000)
   Principal repayments on mortgage-backed securities held to maturity       12,139       12,812
   Purchases of mortgage-backed securities held to maturity                 (13,495)     (30,746)
   Net increase in loans receivable                                         (27,729)     (10,333)
   Additions to premises and equipment                                         (678)      (5,223)
   Purchase of Federal Home Loan Bank of New York stock                         (56)        (182)
                                                                          ---------    ---------

         Net Cash Used in Investing Activities                              (34,978)     (43,654)
                                                                          ---------    ---------

Cash Flows from Financing Activities
   Net increase in deposits                                                 148,882       41,443
   Increase in advance payments by borrowers for taxes and insurance            230          703
   Federal Home Loan Bank of New York advances                              158,000            -
   Repayments of Federal Home Loan Bank of New York advances               (158,909)           -
   Initial capitalization of mutual holding company                               -         (200)
                                                                          ---------    ---------

         Net Cash Provided by Financing Activities                          148,203       41,946
                                                                          ---------    ---------

         Net Increase in Cash and Cash Equivalents                          115,694        3,081

Cash and Cash Equivalents - Beginning                                        28,089       19,944
                                                                          ---------    ---------

Cash and Cash Equivalents - Ending                                        $ 143,783    $  23,025
                                                                          =========    =========


See notes to consolidated financial statements.

                                       4



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



                                                                             Six Months Ended
                                                                                 June 30,
                                                                          ----------------------
                                                                            2006         2005
                                                                          ---------    ---------
                                                                             (In thousands)
                                                                               
Supplementary Cash Flows Information
   Income taxes paid, net                                                 $   1,274    $   2,072
                                                                          =========    =========
   Interest paid                                                          $   7,379    $   4,509
                                                                          =========    =========


See notes to consolidated financial statements.

                                       5



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


NOTE A - ORGANIZATION

Roma Financial  Corporation is a  federally-chartered  corporation  organized in
January  2005 for the purpose of  acquiring  all of the capital  stock that Roma
Bank  issued  in its  mutual  holding  company  reorganization.  Roma  Financial
Corporation's  principal  executive  offices  are  located  at  2300  Route  33,
Robbinsville, New Jersey 08691 and its telephone number at that address is (609)
223-8300.  At June 30, 2006, all of the outstanding  stock of Roma Bank was held
by Roma Financial Corporation and all of the outstanding stock of Roma Financial
Corporation was held by Roma Financial Corporation, MHC.

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

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

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

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

NOTE B -  BASIS OF PRESENTATION

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

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

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

                                       6



information  presented in the  consolidated  statements of financial  condition,
income and cash flows should be read in conjunction  with the 2005  consolidated
financial statements as presented in the Form S-1.

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

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

A material  estimate that is  particularly  susceptible  to  significant  chance
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 to
the provisions to the allowance for loan losses may be necessary.

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

NOTE C - CONTINGENCIES

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

NOTE D - EARNINGS PER SHARE

Earnings  per  share  was not  meaningful  for any of the  periods  shown as the
Company had no publicly-held shares during the periods.

NOTE E - STOCK BASED COMPENSATION

The Company had no stock-based compensation as of or prior to June 30, 2006.

NOTE F - INVESTMENT SECURITIES

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



                                               June 30, 2006        December 31, 2005
                                            --------------------  --------------------
                                             Amortized   Fair      Amortized   Fair
                                               Cost      Value       Cost      Value
                                            ----------  --------  ----------  --------
                                                                 
Available for sale:
  Mortgage-backed securities                 $ 1,734    $ 1,730     $   121   $   130
  Obligations of state and local political
    subdivisions                              10,007     10,122      10,010    10,219
  US Government Obligations                    2,995      2,949       3,000     2,961
  Equity Shares                                   50         50          50        50
  Mutual Fund Shares                           2,317      2,132       2,266     2,154
                                             -------    -------     -------   -------
           Total                             $17,103    $16,983     $15,447   $15,514
                                             =======    =======     =======   =======


                                       7




                                               June 30, 2006        December 31, 2005
                                            --------------------  --------------------
                                             Amortized   Fair      Amortized   Fair
                                               Cost      Value       Cost      Value
                                            ----------  --------  ----------  --------
                                                                
Investments held to maturity:
  US Government Obligations                  $175,272   $170,701   $172,263   $168,647
  Obligations of state and local political
    subdivisions                                1,320      1,315        815        837
                                             --------   --------   --------   --------
           Total                             $176,592   $172,016   $173,078   $169,484
                                             ========   ========   ========   ========




                                               June 30, 2006        December 31, 2005
                                            --------------------  --------------------
                                             Amortized   Fair      Amortized   Fair
                                               Cost      Value       Cost      Value
                                            ----------  --------  ----------  --------
                                                                 
Mortgage-backed securities held to maturity:
  GNMA                                        $  6,508  $  6,433   $  7,454   $  7,450
  FHLMC                                         80,461    77,414     80,155     78,972
  FNMA                                          58,762    56,846     58,389     57,800
  CMO's                                          5,715     5,470      4,103      3,889
                                              --------  --------   --------   --------
          Total                               $151,446  $146,163   $150,101   $148,111
                                              ========  ========   ========   ========


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

NOTE G - LOANS RECEIVABLE, NET

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

                                          June 30,       December 31,
                                            2006             2005
                                          --------         --------
Real estate mortgage loans:
  Conventional 1-4 family                 $213,546         $191,634
  Commercial and multi-family               61,503           53,614
                                          --------         --------
                                           275,049          245,248
                                          --------         --------

Construction                                10,390           20,020
                                          --------         --------
Consumer:
  Equity and second mortgages              123,428          118,318
  Other                                      1,096            1,577
                                          --------         --------
                                           124,524          119,895
                                          --------         --------

Commercial                                   3,025            2,351
                                          --------         --------

  Total loans                              412,988          387,514
                                          --------         --------
Less:
  Allowance for loan losses                  1,014              878
  Deferred loan fees                           243              269
  Loans in process                           5,389            7,659
                                          --------         --------
                                             6,646            8,806
                                          --------         --------
      Total loans receivable, net         $406,342         $378,708
                                          ========         ========

                                       8



NOTE  H - DEPOSITS

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



                                       June 30, 2006            December 31, 2005
                                    ---------------------     ---------------------
                                                 Weighted                 Weighted
                                                 Avg. Int.                Avg. Int.
                                      Amount       Rate         Amount      Rate
                                      ------       ----         ------      ----
                                                               
Demand:
  Non-interest bearing checking     $ 25,564        0.00%     $ 20,661      0.00%
  Interest bearing checking          100,032        0.53%      100,721      0.54%
                                    --------        ----      --------      ----
                                     125,596        0.42%      121,382      0.45%

Savings and club                     353,035        0.54%      208,109      0.93%
Certificates of deposit              314,063        3.86%      314,322      3.48%
                                    --------        ----      --------      ----

      Total                         $792,694        1.84%     $643,813      2.08%
                                    ========        ====      ========      ====


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

            One year or less                       $223,102
            After one to three years                 52,689
            After three years                        38,272
                                                   --------

                                                   $314,063
                                                   ========

NOTE I - PREMISES AND EQUIPMENT

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

                                     Estimated
                                       Useful       June 30,      December 31,
                                       Lives          2006            2005
                                     ---------      --------      ------------
Land -future development                 -          $ 1,054        $ 1,054
Construction in progress                 -              712            569
Land and land improvements               -            5,271          5,271
Buildings and improvements           20-50 yrs       22,381         22,234
Furnishings and equipment            3-10 yrs.        6,719          6,331
                                                    -------        -------
  Total premises and equipment                       36,137         35,459

Accumulated depreciation                              7,362          6,780
                                                    -------        -------
  Total                                             $28,775        $28,679
                                                    =======        =======

                                        9



NOTE J - FEDERAL HOME LOAN BANK ADVANCES


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

                                June 30, 2006             December 31, 2005
                              -----------------           -----------------
                                        Interest                   Interest
                              Amount      Rate            Amount     Rate
                              ------      ----            ------     ----
Maturing:
  September 15, 2010          $8,793      4.49%           $9,702     4.49%
                              ======      ====            ======     ====


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

            One year or less                             $1,839
            More than one year through three years        3,934
            More than three years through five years      3,020
                                                         ------
                                                         $8,793
                                                         ======


NOTE K - RETIREMENT PLANS

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

                                      Three Months Ended       Six Months Ended
                                           June 30,               June 30,
                                     -------------------       ----------------
                                         2006     2005          2006     2005
                                        -----    -----         -----    -----

Service cost                            $  86    $  70         $ 172    $ 140
Interest cost                             112      103           224      206
Expected return on plan assets           (149)    (127)         (298)    (254)
Transition (asset)/obligation               -        6             -       12
Amortization of unrecognized net loss      17        8            34       16
Unrecognized past service liability        15       14            30       28
                                        -----    -----         -----    -----

Net periodic benefit expense            $  81    $  74         $ 162      148
                                        =====    =====         =====    =====

                                       10



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  mortgage  loans and lines of
credit.  The outstanding  loans commitments at June 30, 2006 were as follows (in
thousands):

                                                         June 30,
                                                           2006
                                                         -------
  Mortgage loans                                         $ 9,970
  Commercial lines of credit                               6,310
  Other unused lines of credit                            32,684
  Commercial letters of credit                               969
                                                         -------
                                                         $49,933
                                                         =======


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.

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

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

Total  assets  increased  by $150.8  million to $948.6  million at June 30, 2006
compared to $797.8  million at December  31, 2005.  The  increase was  primarily
caused by an infusion of funds generated by  subscriptions to purchase shares of
the Company's  common stock which increased cash and cash  equivalents by $115.7
million.  Additionally,  net loans  increased by $27.6 million,  and securities,
both available for sale and held to maturity, increased by $6.3 million.

                                       11



Deposits

Total  deposits  increased by $148.9  million or 23.1% to $792.7 million at June
30, 2006  compared to $643.8  million at December  31,  2005.  The  increase was
primarily the result of temporary deposits of $146.6 million from subscribers to
purchase shares in the Company's stock offering.  At the closing of the offering
on July 11, 2006 a portion of the subscription  funds were moved out of deposits
and became part of stockholders' equity, and excess subscriptions  received were
returned to  subscribers.  From  December  31, 2005 to June 30,  2006,  checking
accounts  increased  by $4.2  million  to $125.6  million  and  certificates  of
deposits and other savings  accounts  decreased by $1.9 million after  adjusting
for the $146.6 million in deposits related to the stock offering.

Borrowed Money

The $.9 million reduction in borrowed money during the six months ended June 30,
2006 is due to regularly  scheduled  principal  payments.  At June 30, 2006, the
Bank's outstanding Federal Home Loan Bank advances totaled $8.8 million compared
to $9.7 million at December 31, 2005.

Loans

Net loans  increased by $27.6 million or 7.3% to $406.3 million at June 30, 2006
from $378.7  million at December 31, 2005.  The increase was primarily in one to
four family mortgage loans,  which benefited from a special promotion during the
month of March 2006. This category  increased by $21.9 million to $213.5 million
at June 30, 2006  compared to $191.6  million at December 31, 2005.  Home equity
loans  increased by $5.1 million over December 31, 2005 to reach $123.4  million
at June 30,  2006.  Commercial  and  multi-family  real estate,  commercial  and
construction  loans decreased,  on a combined basis $.1 million to $74.9 million
at June 30, 2006.

Investments (Including Mortgage-Backed Securities)

The investment portfolio increased by $6.3 million to $345.0 million at June 30,
2006 compared to $338.7  million at December 31, 2005.  Funds in excess of those
needed for loans were principally  deployed into short term agency and municipal
securities,  which  increased by $3.5 million to $176.6 million at June 30, 2006
compared to $173.1  million at December  31,  2005.  Mortgage-backed  securities
increased by $1.3 million to $151.4  million at June 30, 2006 compared to $150.1
million at December  31,  2005.  Securities  classified  as  available  for sale
increased  by $1.5 million to $17.0  million at June 30, 2006  compared to $15.5
million at December 31, 2005. The continuation of the flat yield curve continued
to make short-term investments a more attractive option during the period.

Other Assets

All other  categories of assets remained  relatively  stable with an increase of
$1.2 million from December 31, 2005 to June 30, 2006.

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

General

During the current quarter,  the flat yield curve continued to negatively impact
the Bank's margins,  putting a strain on net interest income and contributing to
a decline  in net  income in the second  quarter  of 2006  compared  to the same
quarter  in 2005.  Net  income  for the  quarter  ended  June 30,  2006 was $l.6
million,  representing  a 20.6% decrease from net income of $2.0 million for the
quarter ended June 30, 2005.  During the second quarter of 2005, the yield curve
was more  positively  sloped;  providing a more favorable  spread between longer
term lending and shorter term deposit rates. Additionally,  non-interest expense
increased $ .8 million due to higher occupancy and staff costs which contributed
to the decline in net income between periods.

Interest Income

Interest  income  increased by $1.4 million to $9.9 million for the three months
ended June 30, 2006 compared to $8.4 million for the three months ended June 30,
2005.  Interest  income  from  equity  loans  increased  by $.5  million to $1.9
million.  The increase was primarily due to growth in the equity loan portfolio;
the balance of equity loans as of June 30, 2006 was $22.1 million higher than at
June 30, 2005. Interest income from commercial loans increased by $.6 million to
$1.3 million.  The increase was  primarily due to an increase in the  commercial
loan  portfolio  of  $24.5  million  between  June 30,  2005 and June 30,  2006.
Interest  income from  mortgage  loans  remained  stable  during the  comparable
period.  Interest  income from other interest  earning  assets  increased by $.2
million due  primarily to the increase in overnight  funds  related to the stock
offering.  The average portfolio yields for the three months ended June 30, 2006
on loans and investments  were 6.07% and 4.40%  respectively,  compared to 5.75%
and 4.05% for the same period in 2005.

                                       12



Interest Expense

Interest expense  increased by $1.2 million to $3.8 million for the three months
ended June 30, 2006 compared to $2.6 million for the three months ended June 30,
2005.  This increase is due to a  combination  of a higher level of deposits and
higher  prevailing  interest rates.  Total deposits at June 30, 2005 were $617.8
million as compared to $792.7 million at June 30, 2006.  Deposits as of June 30,
2006 included  $146.6 million of temporary  deposits  received for  subscription
orders in the stock offering. The Bank also borrowed funds from the Federal Home
Loan Bank in September of 2005 as a five year fixed rate advance.  Additionally,
during the current quarter the Company borrowed on various  occasions  overnight
funds from the Federal Home Loan Bank. The increase in borrowings  resulted in a
$.2 million  increase in interest  expense on  borrowings  as compared to second
quarter 2005.

Provision for Loan Losses

Loan provisions were nearly $.1 million during the current quarter compared to a
negative provision (recovery) of nearly $.1 million in the comparable quarter of
2005. The increase is reflective of the significant growth in the loan portfolio
and a 25 basis point  increase,  effective  January  2006,  of the provision for
secured commercial loan originations. The negative provision for loan losses for
the quarter ended June 30, 2005 was due to an improvement in the  classification
of loans which permitted the partial recovery of previous provisions.

Non-Interest Income

Non-interest  income  increased by $272  thousand to $929 thousand for the three
months ended June 30, 2006  compared to $659 thousand for the three months ended
June 30, 2005.  The increase was primarily due to an increase in  commissions on
sales of title  insurance  policies of $151 thousand to $415 thousand for second
quarter 2006 compared to $264 thousand for second quarter 2005.

Non-Interest Expense

Non-interest  expense  increased  by $.8  million to $4.5  million for the three
months  ended June 30, 2006  compared to $3.6 million for the three months ended
June 30, 2005.  Salaries and related employee benefits  increased by $.4 million
to $2.5 million compared to $2.1 million.  Net occupancy  expense  increased $.2
million to $.4 million  compared to $.2 million.  The increases in  compensation
and  occupancy  expense were  primarily  related to the opening of the Company's
eighth branch and corporate headquarters in September of 2005.

Income Taxes

Income tax  expense  for the three  months  ended June 30,  2006 was $.9 million
compared to $1.0 million for the same period in 2005. Income tax expense for the
three months ended June 30, 2006 and June 30, 2005  represented  35.1% and 33.2%
of net income before income taxes, respectively.

Comparison of Operating Results for the Six Months Ended June 30, 2006 and 2005

General

During  the six months  ended June 30,  2006 a flat  yield  curve  continued  to
negatively impact the Company's margins, putting a strain on net interest income
and contributing to a decline in net income compared to the same period in 2005.
Net income  decreased  by $1.1  million to $2.9 million for the six months ended
June 30, 2006 from $4.0  million for the same period in 2005.  The  decrease was
primarily the result of an increase of $1.7 million in non-interest expense. Net
interest income before the provision for loan losses decreased by $.1 million to
$11.8 million from $11.9 million. An increase of $2.6 million in interest income
was offset by a $2.7  million  increase  in interest  expense.  The year to date
interest rate spread decreased 34 basis points between periods.

                                       13



Interest Income

Interest  income  increased by $2.6 million to $19.2  million in the current six
month period  compared to $16.6  million in the same period last year.  Interest
income from equity loans  increased by $1.0 million to $3.6 million  compared to
$2.5 million. This increase was primarily due to a $22.1 million increase in the
balance of equity  loans at June 30, 2006 as compared to the balance at June 30,
2005.  Interest income from  commercial  loans increased by $1.0 million to $2.4
million  compared to $1.4  million.  This  increase was primarily due to a $24.5
million increase in the commercial loan portfolio between June 30, 2005 and June
30,  2006.  Interest  income from  investments  increased by $.5 million to $6.9
million compared to $6.4 million. This was due to a $5.0 million increase in the
balance of the  investment  portfolio  at June 30,  2006 as compared to June 30,
2005 as well as higher interest rates on new securities  purchased.  The average
portfolio yields for the six months ended June 30, 2006 on loans and investments
were  6.03% and  4.38%  respectively,  compared  to 5.76% and 4.01% for the same
period in 2005.  Interest income from other interest earning assets increased by
$.3 million  primarily  due to the  increase in overnight  funds  related to the
stock offering.

Interest Expense

Interest  expense  increased  by $2.7 million to $7.4 million for the six months
ended June 30, 2006  compared to $4.7  million for the six months ended June 30,
2005.  The increase in interest  expense was primarily  due to a $174.9  million
increase in deposits  between June 30, 2005 and June 30, 2006.  Of this increase
$146.6  million was directly  related to temporary  deposits  resulting from the
stock offering. In addition,  higher interest rates were paid on deposits during
the  first  six  months  of  2006  as  compared  to the  same  period  in  2005.
Additionally,  the Company  borrowed  funds from the  Federal  Home Loan Bank in
September of 2005 in the form of a five year fixed rate  advance,  and had other
overnight and short-term  borrowings  from the Federal Home Loan Bank during the
first six months of 2006 that were not present in the 2005 period.

Provision for Loan Losses

The  provision  for loan losses  increased by $239 thousand to $136 thousand for
the six months  ended June 30,  2006  compared  to a recovery  of $103  thousand
during the six months ended June 30, 2005.  The  increase is  reflective  of the
significant  growth  in the  loan  portfolio  and a 25  basis  points  increase,
effective   January  2006,  in  the  provision  for  secured   commercial   loan
originations.  The ratio of  non-performing  loans to total loans increased from
..13% at June 30, 2005 to 1.09% at June 30, 2006. The negative provision for loan
losses for the six months ended June 30, 2005 was due to an  improvement  in the
classification  of loans  which  permitted  the  partial  recovery  of  previous
provisions.

Non-Interest Income

Non-interest  income increased by $.5 million to $1.6 million for the six months
ended June 30, 2006  compared to $1.1  million for the six months ended June 30,
2005.  Revenues  generated by General Abstract & Title Agency which was acquired
in March 2005 represented $.4 million of the increase.

Non-Interest Expense

Non-interest  expense  increased  by $1.7  million to $8.8  million  for the six
months  ended June 30, 2006  compared to $7.1  million for the six months  ended
June  30,  2005.  Salaries  and  employee  benefits,   occupancy  and  equipment
aggregated  represented  $1.4  million of the  increase.  The  increase in these
categories  is primarily  related to the opening of an eighth  branch office and
corporate  headquarters  in  September  of 2005 and the  acquisition  of General
Abstract & Title Agency in March of 2005.

Income Taxes

Income tax expense  decreased  by $.4 million to $1.6 million for the six months
ended June 30, 2006  compared to $2.0  million for the six months ended June 30,
2005.  Income tax expense at June 30, 2006 and June 30, 2005  represented  34.6%
and 34.0% respectively of net income before income taxes.

                                       14



ITEM 3 - Quantitative and Qualitative Disclosures About Market Risk

Asset and Liability Management

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

Net Portfolio Value

The Company's  interest rate sensitivity is monitored by management  through the
use of the OTS model which  estimates  the change in the Company's net portfolio
value ("NPV") over a range of interest rate scenarios.  NPV is the present value
of  expected  cash  flows  from  assets,  liabilities,   and  off-balance  sheet
contracts.  The NPV ratio,  under any interest rate scenario,  is defined as the
NPV in that scenario divided by the market value of assets in the same scenario.
The OTS  produces  its  analysis  based  upon data  submitted  on the  Company's
quarterly Thrift Financial Reports. The following table sets forth the Company's
NPV as of March 31,  2006,  the most recent date the NPV was  calculated  by the
OTS.



                                                                           NPV as Percent of Portfolio
    Change in                              NPV                                   Value of Assets
 Interest Rates       -----------------------------------------------    -------------------------------
 in Basis Points                                                                            Change in
                                           Dollar          Percent            NPV             Basis
  (Rate Shock)           Amount            Change           Change           Ratio           Points
------------------    -------------     ------------     ------------    -------------    --------------
                                                                              
     +300bp                126,142       (39,497)           -24%            16.35%           - 389bp

     +200bp                139,300       (26,340)           -16%            17.69%           - 253bp

     +100bp                152,647       (12,992)            -8%            19.00%           - 122bp

        0bp                165,639             -              0%            20.21%               -

     -100bp                177,482       (11,843)             7%            21.27%           + 106bp

     -200bp                184,343       (18,704)            11%            21.82%           + 161bp



ITEM 4 - Controls and Procedures

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

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.

                                       15



PART II - OTHER INFORMATION

ITEM 1 -  Legal Proceedings

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

ITEM 1A - Risk Factors

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

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

          The effective date of the Company's Registration Statement on Form S-1
          (File No.  333-132415) was May 15, 2006. The offering commenced on May
          22, 2006. All of the securities  that were registered were sold in the
          offering.  Sandler O'Neill & Partners, L.P. acted as underwriter.  The
          title of the securities registered is Common stock, par value $.10 per
          share. A total of 9,819,562 shares were sold for an aggregate offering
          price  of  $98,195,620.  Offering  expenses  were  approximately  $2.1
          million,  including  underwriters  fees and expenses of  approximately
          $971,000,  and net proceeds  were  approximately  $96.1  million.  The
          Company  made a  capital  contribution  to Roma Bank of 50% of the net
          proceeds  and  loaned  $8,117,500  to the  Roma  Bank  Employee  Stock
          Ownership Plan for the purchase of 811,750 shares in the offering. The
          balance was retained by the Company as working  capital and  deposited
          with Roma Bank.

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

                                       16



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



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



                                       17