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, 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 333-137294
                                         ----------

                               MSB FINANCIAL CORP.
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


      UNITED STATES                                             34-1981437
--------------------------------------------------------------------------------
(State or other jurisdiction of                            (I.R.S. Employer
 Incorporation or organization)                          Identification Number)

   1902 Long Hill Road, Millington, New Jersey                 07946-0417
--------------------------------------------------------------------------------
   (Address of principal executive offices)                    (Zip Code)

Registrant's telephone number,
including area code:                   (908) 647-4000
                              --------------------------------------------------

     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, December 20, 2006:

            $0.10 par value common stock - 10,000 shares outstanding




                      MSB FINANCIAL CORP. AND SUBSIDIARIES

                                      INDEX



                                                                                    Page
                                                                                   Number
                                                                                   ------

                                                                           
PART I - FINANCIAL INFORMATION

      Item 1:  Financial Statements

               Consolidated Statements of Financial Condition
               at September 30, 2006 and June 30, 2006 (Unaudited)                   2

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

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

               Notes to Consolidated Financial Statements                            5

      Item 2:  Management's Discussion and Analysis of
               Financial Condition and Results of Operations                         7

      Item 3:  Quantitative and Qualitative Disclosures About Market Risk           11

      Item 4:  Controls and Procedures                                              12


PART II - OTHER INFORMATION                                                         13


SIGNATURES                                                                          14


                      MSB FINANCIAL CORP. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 ----------------------------------------------
                                   (Unaudited)


                                                                         SEPTEMBER 30,             JUNE 30,
                                                                             2006                    2006
                                                                         -------------            ---------
                                                                               (DOLLARS IN THOUSANDS,
                                                                              EXCEPT PER SHARE AMOUNT)
                                                                                            
ASSETS
    Cash and due from banks                                               $  1,770                $  1,779
    Interest-bearing demand deposits with banks                              3,982                   4,102
                                                                          --------                --------
              Total Cash and Cash Equivalents                                5,752                   5,881

    Trading securities                                                         107                     109
    Securities held to maturity (fair value $27,079 and
    $26,821, respectively)                                                  27,585                  27,707
    Loans Receivable, net of allowance for loan losses
    of $921 and $921, respectively                                         223,662                 218,321
    Investment in real estate                                                   93                      97
    Premises and equipment                                                   9,015                   8,899
    Federal Home Loan Bank of New York stock, at cost                        3,026                   2,821
    Bank owned life insurance                                                4,037                   4,004
    Accrued interest receivable                                              1,336                   1,350
    Deferred income taxes                                                      747                     752
    Other assets                                                               361                     243
                                                                          --------                --------
        TOTAL ASSETS                                                      $275,721                $270,184
                                                                          ========                ========


LIABILITIES AND SHAREHOLDER'S EQUITY

LIABILITIES

    Deposits                                                              $195,473                $194,755
    Advances from Federal Home Loan Bank of NY                              58,736                  54,181
    Advance payments by borrowers for taxes and insurance                      465                     529
    Accrued interest payable and other liabilities                           1,413                   1,228
                                                                          --------                --------
        TOTAL LIABILITIES                                                  256,087                 250,693
                                                                          --------                --------


COMMITMENTS AND CONTINGENCIES                                                    -                       -

SHAREHOLDER'S EQUITY
    Common Stock, par value $.10; 10,000,000 shares
    authorized; 10,000 shares issued and outstanding                             1                       1
    Paid-In Capital                                                            199                     199
    Retained Earnings                                                       19,434                  19,291
                                                                          --------                --------
TOTAL SHAREHOLDER'S EQUITY                                                  19,634                  19,491
                                                                          --------                --------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                                $275,721                $270,184
                                                                          ========                ========


See notes to consolidated financial statements.

                                       2



                      MSB FINANCIAL CORP. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                        ---------------------------------
                                   (Unaudited)



                                                              Three Months Ended
                                                                 September 30,
                                                             -------------------
                                                               2006         2005
                                                             -------     -------
                                                                (In Thousands)
                                                                   
Interest Income:
    Loans receivable, including fees                         $ 3,525     $ 2,889
    Securities held to maturity                                  294         295
    Other                                                         55          39
                                                             -------     -------
        Total Interest Income                                  3,874       3,223
                                                             -------     -------

Interest Expense
    Deposits                                                   1,449       1,124
    Borrowings                                                   746         243
                                                             -------     -------
        Total Interest Expense                                 2,195       1,367
                                                             -------     -------

Net Interest Income                                            1,679       1,856

Provision for Loan Losses                                          0          15
                                                             -------     -------

Net Interest Income after Provision for Loan Losses            1,679       1,841
                                                             -------     -------

Non-Interest Income
    Fees and service charges                                      86          84
    Income from bank owned life insurance                         34          34
    Unrealized gain (loss) on trading securities                  (2)         11
    Income from investment in real estate                         15          11
    Other                                                         20          19
                                                             -------     -------
        Total Non-Interest Income                                153         159
                                                             -------     -------

Non-Interest Expenses
    Salaries and employee benefits                               777         694
    Directors Compensation                                        71          72
    Occupancy and equipment                                      300         227
    Service bureau fees                                          141         129
    Advertising                                                   92          50
    Other                                                        230         232
                                                             -------     -------
        Total Non-Interest Expense                             1,611       1,404
                                                             -------     -------

Income before Income Taxes                                       221         596

Income Taxes                                                      78         224
                                                             -------     -------

Net Income                                                   $   143     $   372
                                                             =======     =======


See notes to consolidated financial statements.

                                       3


                      MSB FINANCIAL CORP. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
                                   (Unaudited)

                            MSB FINANCIAL CORP AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       (Unaudited)


                                                                             Three Months Ended
                                                                               September 30,
                                                                            ------------------
                                                                              2006       2005
                                                                            -------    -------

                                                                               (In Thousands)
                                                                                 
Cash Flows from operating activities:
    Net Income                                                              $   143    $   372
    Adjustments to reconcile net income to net
       cash provided by operating activities:
         Net amortization of loan fees                                          (35)       (27)
         Depreciation and amortization                                          128        110
         Provision for Loan Losses                                                -         15
         Earnings on bank owned life insurance                                  (34)       (34)
         Unrealized loss (gain) on trading securities                             2        (11)
         Deferred Income taxes                                                    5          -
         Decrease in accrued interest receivable                                 14         42
         (Increase) decrease in other assets                                   (117)        48
         Increase in accrued interest payable                                   213         29
         (Decrease) increase in other liabilities                               (28)       177
                                                                            -------    -------
              Net Cash Provided by Operating Activities                         291        721
                                                                            -------    -------

Cash Flows from Investing Activities:
      Activity in held to maturity securities:
          Maturities, calls and principal repayments                            122        188
      Net increase in Loans receivable                                       (5,306)    (8,570)
      Purchase of bank premises and equipment                                  (240)       (56)
      Federal Home Loan Bank of New York stock:
          Purchases                                                            (965)       (47)
          Redemptions                                                           760         47
                                                                            -------    -------
              Net Cash Used in Investing Activities                          (5,629)    (8,438)
                                                                            -------    -------

Cash Flows from Financing Activities:
      Increase (decrease) in deposits                                           718       (826)
      Increase in short-term borrowings                                       4,750      8,250
      Repayments of long-term debt                                             (195)      (189)
      (Decrease) in advance payments by borrowers for taxes and insurance       (64)       (62)
                                                                            -------    -------
              Net Cash Provided by Financing Activities                       5,209      7,173
                                                                            -------    -------

              Net (Decrease) in Cash and Cash Equivalents                      (129)      (544)

Cash and Cash Equivalents - Beginning                                         5,881      5,666
                                                                            -------    -------
Cash and Cash Equivalents - Ending                                          $ 5,752    $ 5,122
                                                                            -------    -------

Supplementary Cash Flows Information:

      Interest paid                                                         $ 1,982    $ 1,338
                                                                            =======    =======

      Income taxes paid                                                           -    $    24
                                                                            =======    =======



See notes to consolidated financial statements.

                                       4


                      MSB FINANCIAL CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE 1 - ORGANIZATION AND BUSINESS

MSB  Financial  Corp.  (the  "Company")  is  a  federally-chartered  corporation
organized  in 2004 for the purpose of  acquiring  all of the capital  stock that
Millington  Savings  Bank (the  "Bank")  issued in its  mutual  holding  company
reorganization.  The Company's  principal  executive offices are located at 1902
Long Hill Road,  Millington,  New Jersey  07946-0417 and its telephone number at
that address is (908) 647-4000.

MSB Financial,  MHC is a  federally-chartered  mutual  holding  company that was
formed in 2004 in connection with the mutual holding company reorganization. MSB
Financial,  MHC has not engaged in any significant business since its formation.
So long as MSB  Financial,  MHC is in  existence,  it  will at all  times  own a
majority of the outstanding stock of The Company.

The Bank is a New  Jersey-chartered  stock  savings  bank and its  deposits  are
insured by the Federal Deposit Insurance  Corporation.  The Bank is regulated by
the New Jersey  Department  of Banking and  Insurance  and the  Federal  Deposit
Insurance Corporation. The Office of Thrift Supervision regulates MSB Financial,
MHC and the Company as savings and loan holding companies.

A  Registration  Statement on Form S-1 (File No.  333-137294),  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 offer for sale of up to
2,199,375  shares (subject to increase to 2,529,281  shares) of its common stock
at $10.00 per share. The offering is anticipated to close in January 2007.

NOTE 2 - BASIS OF CONSOLIDATED FINANCIAL STATEMENT PRESENTATION

The consolidated  financial  statements include the accounts of the Company, its
wholly-owned  subsidiary,  the  Bank  and the  Bank's  wholly-owned  subsidiary,
Millington  Savings  Service Corp. 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
month periods ended  September 30, 2006 and 2005.  The results of operations for
the three month  periods ended  September 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 financial condition for June 30, 2006
were derived  from the  Company's  Registration  Statement on Form S-1 (File No.
333-137294).  That data, along with the interim financial  information presented
in the consolidated  statements of financial
                                       5



condition,  income and cash flows,  should be read in conjunction  with the 2006
consolidated financial statements as presented in the Form S-1.

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 3 - EARNINGS PER SHARE

Earnings per share was not meaningful  for the three months ended  September 30,
2006 and 2005, as the Company had no publicly held shares during the periods.

NOTE 4 - STOCK BASED COMPENSATION

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

                                       6




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 SEPTEMBER 30, 2006 AND JUNE 30, 2006

     GENERAL.  Total  assets  reached  $275.7  million at  September  30,  2006,
compared to $270.2  million at June 30,  2006.  The  increase was fueled by loan
originations,  the funding for which was  provided  primarily  by an increase in
borrowed  funds which grew to $58.7 million at September  30, 2006,  compared to
$54.2 million at June 30, 2006, an 8.3% increase.

     LOANS. Loans receivable,  net, rose to $223.7 million at September 30, 2006
from $218.3 million at June 30, 2006, an increase of $5.3 million, or 2.4%. As a
percentage of assets,  loans increased to 81.1% from 80.8%.  One-to-four  family
real  estate  loans  grew by $2.8  million  or 2.4%  between  June 30,  2006 and
September  30,  2006.  Home  equity  lending  continued  to be strong,  and this
portfolio grew during the three months ended  September 30, 2006 by $2.8 million
or 5.8%.

                                       7


     SECURITIES. Our portfolio of securities held to maturity decreased slightly
to $27.6  million at September 30, 2006 as compared to $27.7 million at June 30,
2006 due to principal  repayments  during the three months ended  September  30,
2006.  We did not  purchase  any new  securities  during the three  months ended
September  30,  2006,  and we  continue  to use cash flows  from the  securities
portfolio to fund loan originations.

     DEPOSITS.  Total  deposits  at  September  30,  2006 were  $195.5  million,
compared to $194.8 million at June 30, 2006.  Certificates of deposit  increased
by  $2.8   million   partially   offsetting   a  decrease  of  $1.7  million  in
interest-bearing checking and savings accounts.

     BORROWINGS.  Total  borrowings  at  September  30,  2006  amounted to $58.7
million,  compared to $54.2 million at June 30, 2006. The increase resulted from
the need to fund new loans.  We  anticipate  using net  proceeds  from the stock
offering to reduce our outstanding Federal Home Loan Bank borrowings.

     Our investment in Federal Home Loan Bank of New York stock was $3.0 million
at September 30, 2006 compared to $2.8 million at June 30, 2006,  reflecting the
increased level of borrowings.

     EQUITY.  Stockholder's  equity was $19.6  million at September  30, 2006 as
compared  to $19.5  million  at June 30,  2006,  reflecting  net  income for the
three-month period of $143,000.

COMPARISON  OF OPERATING  RESULTS FOR THE THREE MONTHS ENDED  SEPTEMBER 30, 2006
AND 2005

     GENERAL.  Our net income for the three months ended  September 30, 2006 was
$143,000,  a 61.6%  decrease  compared to net income of  $372,000  for the three
months ended  September 30, 2005. This was primarily the result of a $177,000 or
9.5%  decrease  in net  interest  income and a  $207,000  or 14.7%  increase  in
non-interest  expense for the three months ended  September 30, 2006 as compared
to the same  period in 2005.  An  $83,000  increase  in  salaries  and  employee
benefits expense was the largest increase in the non-interest expense category.

     NET  INTEREST  INCOME.  Net  interest  income  for the three  months  ended
September  30, 2006 amounted to $1.7 million and was $177,000 or 9.5% lower than
net  interest  income for the three  months  ended  September  30,  2005 of $1.9
million.  A $651,000 or 20.2%  increase in interest  income for the three months
ended  September  30,  2006 was  substantially  offset  by a  $828,000  or 60.6%
increase in interest expense.

     The increase in interest  income for the three months ended  September  30,
2006 resulted from a 13.5% increase in the average  balance of  interest-earning
assets and a 34 basis points increase in the average yield thereon.  Our average
yield on loans  receivable  for the three  months ended  September  30, 2006 was
6.37%,  34 basis points  greater than for the three months ended  September  30,
2005. The increase in yield on loans  combined with a $29.9 million  increase in
the average balance of loans receivable for the three months ended September 30,
2006 is  responsible  for the 20.2%  increase in interest  income over the three
months ended September 30, 2005.

     The 60.6% increase in interest expense for the three months ended September
30, 2006 is  attributable  to higher  interest rates and  borrowings  during the
period. The average cost of deposits rose by 76 basis points,  while the average
balance of deposits was level between  periods.  The average  balance of Federal
Home Loan Bank advances for the three months ended

                                       8


September  30, 2006 was $57.5  million and the average  cost  thereof was 5.19%.
This  represents a $32.7 million or 131.9%  increase over the average balance of
$24.8  million for the three  months  ended  September  30, 2005 and a 127 basis
point increase over the average cost of advances for the 2005 period.

     PROVISION FOR LOAN LOSSES. We did not make a loan loss provision during the
three months ended  September 30, 2006. A $15,000  provision was made during the
same period in 2005.  The allowance  for loan losses was $921,000,  $921,000 and
$879,000  at  September  30,  2006,  June 30,  2006,  and  September  30,  2005,
respectively,  representing  0.40%, 0.41% and 0.43% of total loans. The ratio of
non-performing  loans to total loans was 0.80%, 0.32% and 1.14% at September 30,
2006,  June 30, 2006,  and  September 30, 2005,  respectively.  During the three
months ended September 30, 2006, there were no loan charge-offs or recoveries of
loans previously  charged off. During the three months ended September 30, 2005,
loans totaling $9,000 were charged off and no recoveries of  previously  charged
off were recorded.  The allowance for loan losses reflects our estimation of the
losses  inherent in our loan  portfolio to the extent they are both probable and
reasonable to estimate.

     NON-INTEREST  INCOME.  This  category  includes  fees derived from checking
accounts, ATM transactions and debit card use and mortgage related fees. It also
includes increases in the cash-surrender value of our bank owned life insurance.
Overall,  non-interest  income fell by $6,000 or 3.8% for the three months ended
September 30, 2006 as compared to the three months ended September 30, 2005.

     NON-INTEREST  EXPENSES.  Total  non-interest  expenses  grew by $207,000 or
14.7% during the three months ended September 30, 2006 to $1.6 million  compared
to $1.4 million for the same period in 2005.

     Salaries  and  employee  benefits  expense  totaled  $777,000 for the three
months ended  September 30, 2006, an $83,000 or 12.0% increase over $694,000 for
the three months ended  September 30, 2005.  Salaries and employee  benefits are
our main  non-interest  expense and represented  48.2% and 49.4% of non-interest
expenses for the three months ended September 30, 2006 and 2005, respectively.

     Non-interest  expense  for  the  2006  period,  particularly  salaries  and
employee benefits,  occupancy,  equipment and advertising expenses, was impacted
by the operation of the Martinsville branch office which opened in July 2006.

     INCOME TAXES.  Income tax expense for the three months ended  September 30,
2006 was $78,000 or 35.3% of income  before income taxes as compared to $224,000
or 37.6% of income before income taxes for the three months ended  September 30,
2005.  The  reduction for the three months ended  September  30, 2006  primarily
reflects lower pre-tax income for that period.

CRITICAL ACCOUNTING POLICIES

     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  dates  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.

                                       9



     The allowance for loan losses  represents our best estimate of losses known
and inherent in our loan  portfolio  that are both  probable and  reasonable  to
estimate.  In  determining  the  amount of the  allowance  for loan  losses,  we
consider the losses inherent in our loan portfolio and changes in the nature and
volume of our loan  activities,  along with  general  economic  and real  estate
market  conditions.  We  utilize  a two tier  approach:  (1)  identification  of
impaired  loans  for  which   specific   reserves  are   established;   and  (2)
establishment  of general  valuation  allowances  on the  remainder  of the loan
portfolio.  We maintain a loan review  system  which  provides  for a systematic
review of the loan portfolio and the early  identification of potential impaired
loans.  Such system takes into  consideration,  among other things,  delinquency
status,  size of loan,  type of collateral  and the  financial  condition of the
borrower.  Specific loan loss allowances are  established  for identified  loans
based  on a review  of such  information  and/or  appraisals  of the  underlying
collateral. General loan loss allowances are based upon a combination of factors
including,  but not limited to, actual loan loss experience,  composition of the
loan portfolio, current economic conditions and management's judgment.

     Although  specific  and general loan loss  allowances  are  established  in
accordance  with  management's  best estimate,  actual losses are dependent upon
future events and, as such,  further provisions for loan losses may be necessary
in order to increase the level of the  allowance  for loan losses.  For example,
our  evaluation  of the allowance  includes  consideration  of current  economic
conditions,  and a change in economic conditions could reduce the ability of our
borrowers  to make  timely  repayments  of their  loans.  This  could  result in
increased  delinquencies and increased  non-performing loans, and thus a need to
make  increased  provisions to the  allowance for loan losses,  which would be a
charge to income  during  the  period  the  provision  is made,  resulting  in a
reduction to our earnings.  A change in economic conditions could also adversely
affect  the  value of the  properties  collateralizing  our real  estate  loans,
resulting in increased charge-offs against the allowance and reduced recoveries,
and thus a need to make  increased  provisions to the allowance for loan losses.
Furthermore,  a change in the composition of our loan portfolio or growth of our
loan portfolio could result in the need for additional provisions.

RECENT ACCOUNTING PRONOUNCEMENTS

     On December 16, 2004,  the Financial  Accounting  Standards  Board ("FASB")
issued  Statement  of  Financial   Accounting   Standards   ("SFAS")  No.  123R,
"Share-Based  Payment," which replaces SFAS No. 123, "Accounting for Stock-Based
Compensation" and supersedes APB Opinion No. 25, "Accounting for Stock Issued to
Employees."  This  statement  will  require  that all  share-based  payments  to
employees,  including  grants  of  employee  stock  options,  be  recognized  as
compensation  costs in the financial  statements based on their fair values. The
effective date of this statement was delayed until fiscal years  beginning after
June 15, 2005.  The impact of the adoption of this standard will be dependent on
the nature and extent of stock-based compensation granted in future periods.

     In May 2005,  the FASB issued SFAS No. 154,  "Accounting  Changes and Error
Corrections," which establishes, unless impracticable, retrospective application
as the required  method for  reporting a change in  accounting  principle in the
absence  of  explicit  transition  requirements  specific  to the newly  adopted
accounting  principle.  The statement provides guidance for determining  whether
retrospective  application of a change in accounting principle is impracticable.
The statement also addresses the reporting of a correction of error by restating
previously issued financial statements. SFAS No. 154 is effective for accounting
changes and  corrections of errors made in fiscal years beginning after December
15,  2005.  We will adopt this

                                       10


statement  as  required,  and do not believe the  adoption  will have a material
effect on our results of operations or financial position.

     In February  2006,  the FASB issued SFAS No. 155,  "Accounting  for Certain
Hybrid  Financial  Instruments."  SFAS No. 155 amends SFAS No. 133 and 140,  and
improves the financial  reporting of certain  hybrid  financial  instruments  by
requiring more consistent  accounting that eliminates  exemptions and provides a
means to simplify the accounting for these instruments.  Specifically,  SFAS No.
155 allows financial  instruments that have embedded derivatives to be accounted
for as a whole  (eliminating the need to bifurcate the derivative from its host)
if the holder elects to account for the whole  instrument on a fair value basis.
SFAS No. 155 is effective for all financial instruments acquired or issued after
the beginning of an entity's  first fiscal year that begins after  September 15,
2006. We are required to adopt the  provisions  of SFAS No. 155, as  applicable,
beginning  on July 1, 2007.  We do not believe the adoption of SFAS No. 155 will
have any impact on our financial position or results of operations.

     In March 2006, the FASB issued SFAS No. 156,  "Accounting  for Servicing of
Financial  Assets - An  Amendment  of FASB  Statement  No.  140."  SFAS No.  156
requires  that  all  separately   recognized   servicing  assets  and  servicing
liabilities be initially  measured at fair value, if  practicable,  and permits,
but does not  require,  the  subsequent  measurement  of  servicing  assets  and
servicing  liabilities  at fair  value.  SFAS  No.  156 is  effective  as of the
beginning of an entity's first fiscal year that begins after September 15, 2006,
which for us will be July 1, 2007.  We do not believe  that the adoption of SFAS
No. 156 will have any effect on our financial position or results of operations.

     In July 2006, the 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  only, if the company has  determined  based on the
technical  merits of the tax position,  that the tax position  would more likely
than not be sustained upon an examination by the appropriate  taxing  authority.
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.  We do not believe that
the adoption of FIN 48 will have any effect on our financial position or results
of operations.

     In September  2006, the FASB issued SFAS No. 157, Fair Value  Measurements,
which defines fair value, establishes a framework for measuring fair value under
generally accepted  accounting  principles,  and expands  disclosures about fair
value measurements. SFAS 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  SFAS  No.  157  on our
consolidated financial position, results of operations and cash flows.

     In September 2006, the FASB issued SFAS No. 158, Employers'  Accounting for
Defined  Benefit  Pension and Other  Postretirement  Plans ("SFAS  158"),  which
amends  SFAS  87 and  SFAS  106 to  require  recognition  of the  overfunded  or
underfunded  status of pension  and other  postretirement  benefit  plans on the
balance  sheet.  Under  SFAS 158,  gains and  losses,  prior  service  costs and
credits,  and any remaining  transition  amounts under SFAS 87 and SFAS 106 that
have  not  yet  been  recognized  through  net  periodic  benefit  cost  will be
recognized in accumulated other comprehensive income, net of tax effects,  until
they are amortized as a





component of net periodic  cost. The  measurement  date -- the date at which the
benefit  obligation  and plan  assets  are  measured  -- is  required  to be the
company's fiscal year end. SFAS 158 is effective for publicly-held companies for
fiscal years ending after  December 15, 2006,  except for the  measurement  date
provisions, which are effective for fiscal years ending after December 15, 2008.
We are  currently  analyzing  the  effects  of SFAS  158  but  expect  that  its
implementation  will not have a material  impact on our  consolidated  financial
condition or results of operations.

     On September 13, 2006, the Securities and Exchange  Commission issued Staff
Accounting Bulleting No. 108 ("SAB 108"). SAB 108 provides interpretive guidance
on how the effects of the  carryover  or  reversal  of prior year  misstatements
should be considered in quantifying a potential current year misstatement. Prior
to SAB 108,  Companies  might evaluate the  materiality  of  financial-statement
misstatements using either the income statement or balance sheet approach,  with
the income statement approach focusing on new misstatements added in the current
year,  and the  balance  sheet  approach  focusing on the  cumulative  amount of
misstatement  present in a company's balance sheet.  Misstatements that would be
material  under  one  approach  could be  viewed  as  immaterial  under  another
approach,  and not be  corrected.  SAB  108 now  requires  that  companies  view
financial statement  misstatements as material if they are material according to
either the income statement or balance sheet approach.  We have analyzed SAB 108
and  determined  that upon  adoption it will not impact our reported  results of
operations or financial condition.

     In  September  2006,  the  FASB  issued  FASB  Staff  Position  AUG  AIR-1,
"Accounting  for Planned Major  Maintenance  Activities"  which is effective for
fiscal  years  beginning  after  December  15,  2006.  This  position  statement
eliminates  the  accrue-in-advance   method  of  accounting  for  planned  major
maintenance  activities.   We  do  not  expect  this  pronouncement  to  have  a
significant impact on the determination or reporting of our financial results.

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our most  significant form of market risk is interest rate risk because the
majority of our assets and  liabilities  are monetary  instruments.  Our assets,
consisting  primarily of mortgage loans,  have generally longer  maturities than
our  liabilities,  consisting  primarily of short-term  deposits.  We derive our
income  mainly from the  difference or "spread"  between the interest  earned on
loans,  securities  and other  interest-earning  assets,  and  interest  paid on
deposits,  borrowings and other  interest-bearing  liabilities.  In general, the
larger the spread,  the more we earn. When market rates of interest change,  the
interest  we receive on our assets and the  interest  we pay on our  liabilities
will fluctuate.  This can cause decreases in our spread and can adversely affect
our income.

     The following table presents  Millington Savings Bank's net portfolio value
as of June 30, 2006. The Bank outsources its interest rate risk modeling and the
net  portfolio  values  shown  in  this  table  were  calculated  by an  outside
consultant, based on information provided by Millington Savings Bank. 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, 2006.

                                       11




                                           At June 30, 2006
---------------------------------------------------------------------------------------------------------
                                                                             Net Portfolio Value as
                                   Net Portfolio Value                    % of Present Value of Assets
                      -----------------------------------------------    -------------------------------
                                                                             Net
                                                                          Portfolio
   Changes in                                                               Value          Basis Point
    Rates(1)            $ Amount         $ Change          % Change         Ratio             Change
------------------    -------------     ------------     ------------    -------------    --------------
                         (Dollars in thousands)

                                                                             
     +300bp                 10,282       (12,755)          -55.37%          4.22%           (454) bp

     +200bp                 14,293        (8,743)          -37.95%          5.72%           (303) bp

     +100bp                 18,470        (4,567)          -19.82%          7.21%           (154) bp

       0bp                  23,037           0               0%             8.75%             0 bp

     -100bp                 26,879         3,843           16.68%           9.97%             122 bp

     -200bp                 29,532         6,495           28.20%           10.77%           201 bp


     Future  interest  rates  or  their  effect  on net  portfolio  value or net
interest  income are not  predictable.  Computations  of prospective  effects of
hypothetical interest rate changes are based on numerous assumptions,  including
relative levels of market interest rates, prepayments, and deposit run-offs, and
should not be relied upon as indicative of actual results.  Certain shortcomings
are  inherent  in  this  type  of  computation.   Although  certain  assets  and
liabilities may have similar maturity or periods of repricing, they may react at
different  times and in  different  degrees to  changes  in the market  interest
rates.  The interest  rate on certain types of assets and  liabilities,  such as
demand  deposits and savings  accounts,  may  fluctuate in advance of changes in
market interest rates,  while rates on other types of assets and liabilities may
lag behind changes in market interest rates.  Certain assets, such as adjustable
rate mortgages, generally have features which restrict changes in interest rates
on a short-term  basis and over the life of the asset.  In the event of a change
in  interest  rates,  prepayments  and early  withdrawal  levels  could  deviate
significantly  from  those  assumed  in making  calculations  set  forth  above.
Additionally,  an  increased  credit  risk may  result  as the  ability  of many
borrowers to service  their debt may  decrease in the event of an interest  rate
increase.

     Notwithstanding  the  discussion  above,  the  quantitative  interest  rate
analysis presented above indicates that a rapid increase in interest rates would
adversely affect our net interest margin and earnings.

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, 2006. Based on such evaluation, the Company's Chief Executive

                                       12


Officer and Chief Financial Officer have concluded that the Company's disclosure
controls and procedures are effective as of September 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.

                           PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

         There were no material pending legal  proceedings at September 30, 2006
         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

         Not Applicable


ITEM 3 - DEFAULTS UPON SENIOR SECURITIES

         None

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None

ITEM 5 - OTHER INFORMATION

         None

ITEM 6 - EXHIBITS

         31    Certifications of the Chief Executive Officer and Chief Financial
               Officer  pursuant to Rule 13a-14(a)

         32    Certifications  of Chief  Executive  Officer and Chief  Financial
               Officer  pursuant to 18 U.S.C. Section 1350, as adopted  pursuant
               to Section 906 of the Sarbanes-Oxley Act of 2002

                                       13



                                   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.



                                  MSB FINANCIAL CORP.
                                  (Registrant)


Date: December 27, 2006           /s/ Gary T. Jolliffe
                                  ----------------------------------------------
                                  Gary T. Jolliffe
                                  President and Chief Executive Officer




Date: December 27, 2006           /s/ Jeffrey E. Smith
                                  ----------------------------------------------
                                  Jeffrey E. Smith
                                  Vice President and Chief Financial Officer


                                       14