UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                         -------------------------------

                                   FORM 10-Q/A
                                 AMENDMENT NO. 1

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

                  For the Quarterly Period Ended June 30, 2004

                                       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 0-22345
                                                -------

                             SHORE BANCSHARES, INC.
                             ----------------------
             (Exact name of registrant as specified in its charter)

          Maryland                                           52-1974638     
------------------------------                           ------------------
State or Other Jurisdiction of                            (I.R.S. Employer
Incorporation or Organization)                           Identification No.)

18 East Dover Street, Easton, Maryland                        21601         
---------------------------------------                  ------------------
(Address of Principal Executive Offices)                     (Zip Code)

                                 (410) 822-1400
                                 --------------
               Registrant's Telephone Number, Including Area Code

                                      N/A
                               ------------------
              Former name, former address and former fiscal year,
                         if changed since last report.

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

Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act). Yes X    No
                                      ---- ------

                     APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common  stock,  as of the latest  practicable  date:  
As  of  September  30, 2004,  registrant  had 5,513,619 issued  and outstanding
--------------------------------------------------------------------------------
shares of common stock.
----------------------





                                EXPLANATORY NOTE

     This  Amendment No. 1 on Form 10-Q/A  amends the  Quarterly  Report on Form
10-Q  for the  quarter  ended  June  30,  2004 to  reflect  purchase  accounting
adjustments  relating to the goodwill and deferred tax assets  recognized in the
acquisition of Midstate  Bancorp on April 1, 2004.  The amounts  reported in the
unaudited Condensed  Consolidated Balance Sheet for June 30, 2004 for "Goodwill"
and "Other assets" have been  adjusted.  To preserve the nature and character of
the  disclosures  set  forth  in  Item 1 of  Part 1 as  originally  filed,  this
Amendment No. 1 speaks as of the date of the original  filing and the registrant
has not updated the  disclosures  to speak as of a later date.  All  information
contained in this  Amendment No. 1 is subject to updating and  supplementing  as
provided in the  registrant's  reports  filed with the  Securities  and Exchange
Commission subsequent to the date of the original filing of the Quarterly Report
on Form 10-Q.  Pursuant to Exchange  Act Rule  12b-15,  new  certifications  are
supplied as Exhibits 31.1, 31.2, and 32.1.


                                     - 2 -




                                     INDEX


Part I -  Financial Information

                                                                                 
Item 1.   Financial Statements                                                   Page

  Condensed Consolidated Balance Sheets -
    June 30, 2004 (unaudited) and December 31, 2003                                4

  Condensed Consolidated Statements of Income -
    For the three and six months ended June 30, 2004 and 2003 (unaudited)          5

  Condensed Consolidated Statements of Changes in Stockholders' Equity -
    For the six months ended June 30, 2004 and 2003 (unaudited)                    6

  Condensed Consolidated Statements of Cash Flows -
    For the six months ended June 30, 2004 and 2003 (unaudited)                    7

  Notes to Condensed Consolidated Financial Statements (unaudited)                8-10

Part II - Other Information

Item 6.  Exhibits and Reports on Form 8-K                                        11-12

Signatures                                                                         12

                                     - 3 -







                                                                Part I
Item 1.  Financial Statements
                                                        SHORE BANCSHARES, INC.
                                                 CONDENSED CONSOLIDATED BALANCE SHEETS
                                                        (Dollars in Thousands)
                                                                                        June 30,           December 31,
ASSETS:                                                                                  2004                 2003           
-------                                                                             ---------------      --------------
                                                                                                        
                                                                                        (unaudited)
Cash and due from banks                                                                  $ 22,779            $ 19,391
Interest bearing deposits with other banks                                                  5,977               9,897
Federal funds sold                                                                         32,429              17,443
Investment securities:
   Held-to-maturity, at amortized cost (fair value of $15,229,
   $15,585, respectively)                                                                  15,351              15,313
   Available for sale, at fair value                                                      122,389             144,368
Loans, less allowance for credit losses ($4,331,
   $4,060, respectively)                                                                  547,165             470,895
Insurance premiums receivable                                                                 642                 845
Premise and equipment, net                                                                 12,430              11,302
Accrued interest receivable on loans and investment securities                              3,042               3,042
Investment in unconsolidated subsidiary                                                       843               1,203
Goodwill                                                                                    8,626               5,990
Other intangible assets                                                                     2,411               1,581
Other assets                                                                                5,892               4,109
                                                                                      -----------         -----------

   TOTAL ASSETS                                                                          $779,976            $705,379
                                                                                         ========            ========

LIABILITIES:
-----------
Deposits:
   Noninterest bearing demand                                                            $ 94,937            $ 91,669
   NOW and Super NOW                                                                      113,565             103,415
   Certificates of deposit $100,000 or more                                                90,295              71,385
   Other time and savings                                                                 354,497             325,940
                                                                                          -------           ---------
       Total Deposits                                                                     653,294             592,409

Short term borrowings                                                                      28,726              20,957
Long term debt                                                                              5,000               5,000
Other liabilities                                                                           4,098               3,486
                                                                                        ---------          ----------
   TOTAL LIABILITIES                                                                      691,118             621,852
                                                                                          -------            --------

STOCKHOLDERS' EQUITY:
--------------------
Common stock, par value $.01; authorized 35,000,000 shares; issued and
   outstanding:
     June 30, 2004           5,512,309
     December 31, 2003       5,400,793                                                        55                   54
Additional paid in capital                                                                27,950               24,231
Retained earnings                                                                         62,084               58,932
Accumulated other comprehensive income (loss)                                             (1,231)                 310
                                                                                        --------              -------
   TOTAL STOCKHOLDERS' EQUITY                                                             88,858               83,527
                                                                                        --------             --------

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY                                                $779,976             $705,379
                                                                                        ========             ========

See accompanying notes to Condensed Consolidated Financial Statements.

                                     - 4 -






                                                        SHORE BANCSHARES, INC.
                                        CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
                                           (Dollars in thousands, except per share amounts)

                                                             Three months ended June 30,          Six months ended June 30,
                                                                2004           2003                  2004           2003
                                                                ----           ----                  ----           ----
                                                                                                       
  INTEREST INCOME
    Loans, including fees                                        $8,013        $ 7,362             $15,162        $14,591
    Interest and dividends on investment securities:
       Taxable                                                    1,099          1,015               2,292          2,147
       Tax-exempt                                                   150            142                 304            289
    Other interest income                                            83            123                 137            242
                                                                  -----        -------            --------       --------

         Total interest income                                    9,345          8,642              17,895         17,269
                                                                  -----         ------              ------         ------

  INTEREST EXPENSE
       Certificates of deposit, $100,000 or more                    584            627               1,141          1,318
       Other deposits                                             1,569          1,787               3,040          3,643
       Other interest                                               105            114                 205            223
                                                                 ------        -------             -------        -------

         Total interest expense                                   2,258          2,528               4,386          5,184
                                                                  -----         ------              ------          -----

  NET INTEREST INCOME                                             7,087          6,114              13,509         12,085
  PROVISION FOR CREDIT LOSSES                                       100             70                 205            160
                                                               --------        -------            --------       --------

  NET INTEREST INCOME AFTER PROVISION FOR
    CREDIT LOSSES                                                 6,987          6,044              13,304         11,925
                                                                  -----         ------              ------         ------

NONINTEREST INCOME
    Service charges on deposit accounts                             658            495               1,153            955
    Gain (loss) on sale of securities                               (2)             81                  14            358
    Insurance agency commissions                                  1,499          1,520               3,408          3,329
    Other noninterest income                                        497            388                 955            781
                                                                 ------         ------              ------         ------

         Total noninterest income                                 2,652          2,484               5,530          5,423
                                                                  -----          -----               -----          -----

NONINTEREST EXPENSE
    Salaries and employee benefits                                3,530          3,025               6,648          6,074
    Expenses of premises and equipment                              574            482               1,163            975
    Other noninterest expense                                     1,482          1,227               2,988          2,506
                                                                  -----        -------               -----        -------

    Total noninterest expense                                     5,586          4,734              10,799          9,555
                                                                  -----         ------             -------        -------


  INCOME BEFORE TAXES ON INCOME                                   4,053          3,794               8,035          7,793
  Federal and State income taxes                                  1,453          1,338               2,919          2,816
                                                                  -----        -------               -----          -----

  NET INCOME                                                     $2,600         $2,456              $5,116         $4,977
                                                                 ======         ======              ======         ======

    Basic earnings per common share                                $.47           $.46                $.94           $.93
    Diluted earnings per common share                              $.47           $.45                $.93           $.91
    Dividends declared per common share                            $.18           $.17                $.36           $.32

  See accompanying notes to Condensed Consolidated Financial Statements.


                                     - 5 -






                                                        SHORE BANCSHARES, INC.
                           CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited)
                                                        (Dollars in thousands)



                                                                                                      Accumulated
                                                                    Additional                            other          Total
                                                         Common      Paid in         Retained        Comprehensive    Stockholders'
                                                          Stock      Capital         Earnings         Income(loss)      Equity   
                                                      -------------------            -----------------------------------------------

                                                                                                              
Balances, January 1, 2004                                $  54       $ 24,231        $ 58,932              $310            $83,527

Comprehensive income:
   Net income                                                -              -           5,116                 -              5,116

   Other comprehensive income, net of tax:
   Unrealized loss on available for sale
     securities                                              -              -               -           (1,541)            (1,541)
                                                                                                                          --------

     Total comprehensive income                                                                                              3,575
                                                                                                                          --------

Shares issued                                                1          3,719               -                 -              3,720

Cash dividends paid $0.36 per share                          -              -          (1,964)                -             (1,964)
                                                        ------       --------        --------         ---------           --------

   Balances, June 30, 2004                               $  55       $ 27,950        $ 62,084         $ (1,231)           $ 88,858
                                                        ======       ========        ========         =========           ========



Balances, January 1, 2003                                $  54       $ 23,837        $ 52,985           $1,152             $78,028

Comprehensive income:
   Net income                                                -              -           4,977                 -              4,977

   Other comprehensive income, net of tax:
   Unrealized loss on available for sale
     securities                                              -              -               -             (614)               (614)
                                                                                                                          --------

     Total comprehensive income                                                                                              4,363
                                                                                                                          --------

Shares issued                                                -             71               -                 -                 71

Cash dividends paid $0.32 per share                          -              -          (1,720)                -             (1,720)
                                                         -----       --------        --------           -------           --------

   Balances, June 30, 2003                               $  54       $ 23,908        $ 56,242            $  538           $ 80,742
                                                         =====       ========        ========           =======           ========




See accompanying Notes to Condensed Consolidated Financial Statements

                                     - 6 -






                                                        SHORE BANCSHARES, INC.
                                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                                                       (Dollars in thousands)
                                                                                      For the Six Months Ended June 30,
                                                                                        2004                     2003    
                                                                                  ---------------          --------------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net Income                                                                           $   5,116             $     4,977
   Adjustments to reconcile net income to net cash provided by
   operating activities:
     Depreciation and amortization                                                            717                     772
     Discount accretion on debt securities                                                    (51)                    (21)
     Provision for credit losses, net                                                        (119)                     62
     Gain on sale of securities                                                               (14)                   (358)
     Loss on other real estate owned                                                            -                       8
     Equity in earnings of unconsolidated subsidiary                                          (20)                      -
     Net changes in:
       Insurance premiums receivable                                                          202                    (418)
       Accrued interest receivable                                                            232                     149
       Other assets                                                                          (689)                 (1,026)
       Accrued interest payable on deposits                                                    25                    (163)
       Accrued expenses                                                                       274                     (99)
                                                                                         --------               ---------
       Net cash provided by operating activities                                            5,673                   3,883
                                                                                         --------               ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Proceeds from maturities and principal payments of securities
     available for sale                                                                    39,360                  58,192
   Proceeds from sale of investment securities available for sale                           7,867                   4,685
   Purchase of securities available for sale                                              (17,682)                (57,318)
   Proceeds from maturities and principal payments of securities
     held to maturity                                                                       1,287                   1,145
   Purchase of securities held to maturity                                                 (1,340)                 (2,875)
   Net increase in loans                                                                  (38,303)                (17,226)
   Proceeds from sale of loans                                                                 -                      621
   Purchase of premises and equipment                                                        (697)                   (455)
   Purchase of other real estate owned                                                        (60)                      -
   Proceeds from sale of other real estate owned                                                -                      37
   Proceeds from sale of investment in unconsolidated subsidiary                              380                       -
   Acquisition, net of stock issued                                                          (235)                      - 
                                                                                        ---------             -----------
       Net cash used in investing activities                                               (9,423)                (13,194)
                                                                                        ---------             -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net increase in demand, NOW, money market and
     savings deposits                                                                         872                  23,574
   Net increase (decrease) in certificates of deposit                                      11,017                  (9,783)
   Net increase in securities sold under agreement to repurchase                            7,768                   2,800
   Proceeds from issuance of common stock                                                     511                      71
   Dividends paid                                                                          (1,964)                 (1,720)
                                                                                        ---------              ----------
       Net cash provided by financing activities                                           18,204                  14,942
                                                                                        ---------              ----------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                                  14,454                   5,631
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                           46,731                  69,468
                                                                                        ---------              ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $ 61,185               $  75,099
                                                                                        =========              ==========

See accompanying notes to Condensed Consolidated Financial Statements

                                     - 7 -





                             Shore Bancshares, Inc.
              Notes to Condensed Consolidated Financial Statements
                                   (Unaudited)

1)   The  consolidated  financial  statements  include  the  accounts  of  Shore
     Bancshares,  Inc. (the "Company") and its subsidiaries with all significant
     intercompany transactions eliminated. The consolidated financial statements
     conform to accounting principles generally accepted in the United States of
     America  and to  prevailing  practices  within the  banking  industry.  The
     accompanying  interim financial  statements are unaudited;  however, in the
     opinion of  management  all  adjustments  necessary  to present  fairly the
     financial  position at June 30,  2004,  the results of  operations  for the
     three- and six-month  periods ended June 30, 2004 and 2003,  and cash flows
     for the six-month  period ended June 30, 2004 and 2003, have been included.
     The amounts as of December 31, 2003 were  derived  from  audited  financial
     statements.  All such  adjustments are of a normal  recurring  nature.  The
     results of operations  for the three- and six-month  periods ended June 30,
     2004 are not  necessarily  indicative of the results to be expected for the
     full  year.  The  consolidated   financial  statements  and  related  notes
     contained   herein  should  be  read  in   conjunction   with  the  audited
     consolidated  financial  statements  and  related  notes  included  in  the
     Company's Annual Report on Form 10-K, as amended by Amendment No. 1 on Form
     10-K/A, for the year ended December 31, 2003.

2)   Year to date basic  earnings  per share is derived by  dividing  net income
     available to common  stockholders by the weighted  average number of common
     shares  outstanding  during  the  period of  5,451,928  shares for 2004 and
     5,373,484  shares for 2003. The diluted  earnings per share  calculation is
     derived by dividing  net income by the  weighted  average  number of shares
     outstanding,  adjusted for the dilutive  effect of outstanding  options and
     warrants.  Considering  the effect of these common stock  equivalents,  the
     adjusted  average  shares for the six months  ended June 30,  2004 and 2003
     were 5,497,949 and 5,463,656, respectively. As of June 30, 2004, there were
     4,000  shares  excluded  from the diluted net income per share  computation
     because the exercise price of related  options  exceeded the average market
     price of those shares and, therefore,  their effect would be anti-dilutive.
     No shares were excluded  from the diluted net income per share  computation
     as of June 30, 2003.

3)   Under the provisions of Statements of Financial Accounting Standards (SFAS)
     Nos. 114 and 118,  "Accounting  by Creditors for  Impairment of a Loan",  a
     loan is  considered  impaired if it is probable  that the Company  will not
     collect  all  principal  and  interest  payments  according  to the  loan's
     contracted terms. The impairment of a loan is measured at the present value
     of expected future cash flows using the loan's effective  interest rate, or
     at the loan's  observable  market price or the fair value of the collateral
     if the loan is  collateral  dependent.  Interest  income  generally  is not
     recognized on specific impaired loans unless the likelihood of further loss
     is  remote.  Interest  payments  received  on such  loans are  applied as a
     reduction  of  the  loans  principal  balance.  Interest  income  on  other
     nonaccrual  loans is  recognized  only to the extent of  interest  payments
     received.

Information with respect to impaired loans and the related  valuation  allowance
is shown below: 



                                                                                          June 30,            December 31, 
(Dollars in thousands)                                                                      2004                  2003
---------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Impaired loans with valuation allowance                                                    $  529             $     729
Impaired loans with no valuation allowance                                                    740                   273
                                                                                           ------             ---------
     Total impaired loans                                                                  $1,269             $   1,002
                                                                                           ======             =========

Allowance for credit losses applicable to impaired loans                                   $  318             $     349
Allowance for credit losses applicable to other than impaired loans                         4,013                 3,711
                                                                                           ------             ---------
     Total allowance for credit losses                                                     $4,331             $   4,060
                                                                                           ======             =========

Interest income on impaired loans recorded on the cash basis                               $    7             $     26
                                                                                           ======             =========


     Impaired loans do not include groups of smaller  balance  homogenous  loans
     such as  residential  mortgage  and  consumer  installment  loans  that are
     evaluated collectively for impairment.  Reserves for probable credit losses
     related  to these  loans are based  upon  historical  loss  ratios  and are
     included in the allowance for credit losses.

4)   In the  normal  course  of  business,  to meet the  financial  needs of its
     customers,  the  Company's  bank  subsidiaries  are  parties  to  financial
     instruments  with  off-balance  sheet  risk.  These  financial  instruments
     include commitments to extend credit and standby letters of credit. At June
     30,  2004,   total   commitments   to  extend  credit  were   approximately
     $110,036,000.  Outstanding letters of 

                                     - 8 -


     credit were approximately $5,779,000 at June 30, 2004.

5)   The Company has adopted  the  disclosure-only  provisions  of SFAS No. 123,
     "Accounting for Stock-based  Compensation" and SFAS No. 148 "Accounting for
     Stock-Based  Compensation  - Transition  and  Disclosure",  but applies APB
     Opinion No. 25 and related  interpretations in accounting for its plans. No
     compensation   expense  related  to  the  plans  was  recorded  during  the
     three-month  periods  ended  June 30,  2004 and 2003.  If the  Company  had
     elected to recognize  compensation  cost based on fair value at the vesting
     dates for awards under the plans  consistent with the method  prescribed by
     SFAS No. 123,  net income and earnings per share would have been changed to
     the pro forma amounts as follows:



                                                                     Six-month period ended June 30,
                                                                     2004                      2003
                                                                     ----                      ----
                                                                                         
Net income:
   As reported                                                       $5,116                    $4,977
   Less pro forma stock-based compensation
      expense determined under the fair value
      method, net of related tax effects                                (11)                      (63)
                                                                   --------                  --------
Pro forma net income                                                 $5,105                    $4,914   
                                                                   ========                  ========

Basic net income per share:
   As reported                                                        $0.94                     $0.93
   Pro forma                                                           0.94                      0.91

Diluted earnings per share
   As reported                                                         0.93                     $0.91
   Pro forma                                                           0.93                      0.90


                                                                    Three-month period ended June 30,
                                                                     2004                      2003
                                                                     ----                      ----
Net income:
   As reported                                                        2,600                    $2,456
   Less pro forma stock-based compensation
      expense determined under the fair value
      method, net of related tax effects                                 (5)                      (33) 
                                                                     ------                 ---------
Pro forma net income                                                 $2,595                    $2,423   
                                                                     ======                 =========

Basic net income per share:
   As reported                                                        $0.47                     $0.46
   Pro forma                                                           0.47                      0.45

Diluted earnings per share
   As reported                                                         0.47                     $0.45
   Pro forma                                                           0.47                      0.44


The pro forma  amounts are not  representative  of the  effects on reported  net
income for future periods.

6)   The  Company  operates  two  primary  businesses:  Community  Banking;  and
     Insurance  Products and Services.  Through the Community  Banking business,
     the Company  provides  services to consumers  and small  businesses  on the
     Eastern  Shore of Maryland and  Delaware  through the  Company's  14-branch
     network.  Community  banking  activities  include small business  services,
     retail brokerage, and consumer banking products and services. Loan products
     available to consumers include mortgage, home equity,  automobile,  marine,
     and  installment  loans,  credit  cards and  other  secured  and  unsecured
     personal  lines of  credit.  Small  business  lending  includes  commercial
     mortgages, real estate development loans, equipment and operating loans, as
     well as secured  and  unsecured  lines of credit,  credit  cards,  accounts
     receivable financing arrangements, and merchant card services.

                                     - 9 -



     Through the Insurance Products and Services business,  the Company provides
     a full range of insurance products and services to businesses and consumers
     in the Company's  market  areas.  Products  include  property and casualty,
     life, marine,  individual health and long-term care insurance.  Pension and
     profit sharing plans and retirement  plans for executives and employees are
     available to suit the needs of individual businesses.

     Selected financial information by line of business for the six months ended
     June 30, is included in the following table:



-----------------------------------------------------------------------------------------------------------------------------------
                                               Community      Insurance products       Parent          Intersegment    Consolidated
(In thousands)                                  banking          and services        Company(a)        Transactions      Total     
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
2004
   Net Interest income                          $ 13,508          $     -              $     1        $     -         $ 13,509
   Provision for credit losses                       205                -                    -              -              205      
                                               -------------------------------------------------------------------------------------
   Net interest income after provision            13,303                -                    1              -           13,304

   Noninterest income                              1,956            3,537                1,132         (1,095)           5,530
   Noninterest expense                             8,011            2,766                1,117         (1,095)          10,799      
                                                ------------------------------------------------------------------------------------
   Income before taxes                             7,248              771                   16              -            8,035
   Income tax expense                              2,608              305                    6              -            2,919      
                                                ------------------------------------------------------------------------------------
   Net income                                   $  4,640             $466              $    10        $     -         $  5,116      
                                                 -----------------------------------------------------------------------------------

   Intersegment revenue(expense)                $   (978)         $  (102)             $ 1,080        $     -         $      -
   Average assets                               $755,625           $6,830               $3,289              -         $765,744

2003
   Net Interest income                          $ 12,087          $   (14)             $    12        $     -         $ 12,085
   Provision for credit losses                       160                -                    -              -              160      
                                              --------------------------------------------------------------------------------------
   Net interest income after provision            11,927              (14)                  12              -           11,925

   Noninterest income                              1,966            3,377                  736           (656)           5,423
   Noninterest expense                             7,021            2,540                  650           (656)           9,555      
                                                 -----------------------------------------------------------------------------------
   Income before taxes                             6,872              823                   98              -            7,793
   Income tax expense                              2,452              325                   39              -            2,816      
                                                ------------------------------------------------------------------------------------
   Net income                                   $  4,420          $   498                   59        $     -         $  4,977      
                                                 -----------------------------------------------------------------------------------

   Intersegment revenue(expense)                $   (642)         $   (14)             $   656              -         $      -
   Average assets                               $647,825          $ 6,387              $   539              -         $654,751



(a)  Amount  included in Parent  Company in 2004 relate to services  provided to
     subsidiaries by the holding company and rental income.

7)   On April 1, 2004, the Company  completed its merger with Midstate  Bancorp,
     Inc., a Delaware bank holding company ("Midstate Bancorp"). Pursuant to the
     merger  agreement,  each  share of common  stock of  Midstate  Bancorp  was
     converted  into the right to receive  (i) $31.00 in cash,  plus (ii) 0.8732
     shares of the common stock of the Corporation, with cash being paid in lieu
     of  fractional  shares at the rate of $33.83 per share.  The  Company  paid
     $2,953,710 in cash and issued 82,786 shares of common stock to stockholders
     of Midstate  Bancorp in connection  with the merger.  The Company  recorded
     approximately  $2,636,000  of goodwill  and  $968,000  of other  intangible
     assets as a result of the acquisition.

                                     - 10 -





                                     Part II

Item 6.  Exhibits and Reports on Form 8-K.

     a)   Exhibits:

     3.1  Shore Bancshares,  Inc. Amended and Restated Articles of Incorporation
          (incorporated  by  reference to Exhibit 3.1 on Form 8-K filed by Shore
          Bancshares, Inc. on December 14, 2000).

     3.2  Shore Bancshares,  Inc. Amended and Restated By-Laws  (incorporated by
          reference to Exhibit 3.2 on Form 8-K filed by Shore  Bancshares,  Inc.
          on December 14, 2000).

     10.1 Form of Employment  Agreement with W. Moorhead Vermilye  (incorporated
          by reference to Appendix XIII of Exhibit
         2.1 on Form 8-K filed by Shore Bancshares, Inc. on July 31, 2000).

     10.2 Form of Employment  Agreement with Daniel T. Cannon  (incorporated  by
          reference  to Appendix  XIII of Exhibit 2.1 on Form 8-K filed by Shore
          Bancshares, Inc. on July 31, 2000).

     10.3 Form of Employment  Agreement between The Avon-Dixon  Agency,  LLC and
          Kevin P.  LaTulip  (incorporated  by  reference to Exhibit 10.3 of the
          Company's  Annual Report on Form 10-K for the year ended  December 31,
          2002).

     10.4 Form of  Supplemental  Retirement  Plan  Agreement and Life  Insurance
          Endorsement Method Split Dollar Plan Agreement between The Centreville
          National  Bank of  Maryland  and  Daniel T.  Cannon  (incorporated  by
          reference to Exhibit 10.4 of the  Company's  Quarterly  Report on Form
          10-Q for the period ended June 30, 2003).

     10.5 Form of Life Insurance  Endorsement Method Split Dollar Plan Agreement
          between The Centreville National Bank of Maryland and Daniel T. Cannon
          (incorporated by reference to Exhibit 10.5 of the Company's  Quarterly
          Report on Form 10-Q for the period ended June 30, 2003).

     10.6 Employment  Agreement  between The Avon-Dixon  Agency,  LLC and Steven
          Fulwood.*

     31.1 Certifications   of  the  CEO   pursuant   to   Section   302  of  the
          Sarbanes-Oxley Act (filed herewith).

     31.2 Certifications   of  the  PAO   pursuant   to   Section   302  of  the
          Sarbanes-Oxley Act (filed herewith).

     32.1 Certifications  of the CEO and the PAO pursuant to 18 U.S.C.  ss. 1350
          (furnished herewith)

     99.1 Shore  Bancshares,  Inc. 1998 Employee Stock Purchase Plan, as amended
          and restated (incorporated by reference to Appendix A of the Company's
          Definitive Proxy Statement on Schedule 14A for the 2003 Annual Meeting
          of Stockholders, filed on March 31, 2003).

     99.2 1998 Stock  Option  Plan  (incorporated  by  reference  from the Shore
          Bancshares, Inc. Registration Statement on Form S-8 filed on September
          25, 1998 (Registration No. 333-64319)).

     99.3 Talbot  Bancshares,  Inc. Employee Stock Option Plan  (incorporated by
          reference from the Shore Bancshares,  Inc.  Registration  Statement on
          Form  S-8  filed  on  May  4,  2001  (Registration  No.   333-60214)).

     -------------------------------------  
     *    Previously  filed with the Quarterly Report on Form 10-Q to which this
          Amendment No. 1 on Form 10-Q/A relates.

                                     - 11 -


     b)   Reports on Form 8-K.

               On April 2, 2004,  the Company filed a Current Report on Form 8-K
               in which it announced in Item 5 the completion of its merger with
               Midstate Bancorp, Inc.

               On May 7, 2004, the Company filed a Current Report on Form 8-K in
               which it furnished in Item 12 the unaudited results of operations
               for the quarter ended March 31, 2004.

                                   Signatures

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Company  has  duly  caused  this  report  to be  signed  on  its  behalf  by the
undersigned thereunto duly authorized.

                               Shore Bancshares, Inc.

                                  
Date: October 26, 2004         By: /s/ W. Moorhead Vermilye 
                                  -----------------------------------------
                                     W. Moorhead Vermilye
                                     President and Chief Executive Officer


Date: October 26, 2004         By: /s/ Susan E. Leaverton
                                   ----------------------------------------
                                    Susan E. Leaverton, CPA
                                    Treasurer and Principal Accounting Officer

                                     - 12 -


                                  EXHIBIT INDEX


Exhibit   Description
-------   -----------

3.1       Shore Bancshares,  Inc. Amended and Restated Articles of Incorporation
          (incorporated  by  reference to Exhibit 3.1 on Form 8-K filed by Shore
          Bancshares, Inc. on December 14, 2000).

3.2       Shore Bancshares,  Inc. Amended and Restated By-Laws  (incorporated by
          reference to Exhibit 3.2 on Form 8-K filed by Shore  Bancshares,  Inc.
          on December 14, 2000).

10.1      Form of Employment  Agreement with W. Moorhead Vermilye  (incorporated
          by  reference  to  Appendix  XIII of Exhibit  2.1 on Form 8-K filed by
          Shore Bancshares, Inc. on July 31, 2000).

10.2      Form of Employment  Agreement with Daniel T. Cannon  (incorporated  by
          reference  to Appendix  XIII of Exhibit 2.1 on Form 8-K filed by Shore
          Bancshares, Inc. on July 31, 2000).

10.3      Form of Employment  Agreement between The Avon-Dixon  Agency,  LLC and
          Kevin P.  LaTulip  (incorporated  by  reference to Exhibit 10.3 of the
          Company's  Annual Report on Form 10-K for the year ended  December 31,
          2002).

10.4      Form of  Supplemental  Retirement  Plan  Agreement and Life  Insurance
          Endorsement Method Split Dollar Plan Agreement between The Centreville
          National  Bank of  Maryland  and  Daniel T.  Cannon  (incorporated  by
          reference to Exhibit 10.4 of the  Company's  Quarterly  Report on Form
          10-Q for the period ended June 30, 2003).

10.5      Form of Life Insurance  Endorsement Method Split Dollar Plan Agreement
          between The Centreville National Bank of Maryland and Daniel T. Cannon
          (incorporated by reference to Exhibit 10.5 of the Company's  Quarterly
          Report on Form 10-Q for the period ended June 30, 2003).

10.6      Employment  Agreement  between The Avon-Dixon  Agency,  LLC and Steven
          Fulwood.*

31.1      Certifications   of  the  CEO   pursuant   to   Section   302  of  the
          Sarbanes-Oxley Act (filed herewith).

31.2      Certifications   of  the  PAO   pursuant   to   Section   302  of  the
          Sarbanes-Oxley Act (filed herewith).

32.1      Certifications  of the CEO and the PAO pursuant to 18 U.S.C.  ss. 1350
          (furnished herewith)

99.1      Shore  Bancshares,  Inc. 1998 Employee Stock Purchase Plan, as amended
          and restated (incorporated by reference to Appendix A of the Company's
          Definitive Proxy Statement on Schedule 14A for the 2003 Annual Meeting
          of Stockholders, filed on March 31, 2003).

99.2      1998 Stock  Option  Plan  (incorporated  by  reference  from the Shore
          Bancshares, Inc. Registration Statement on Form S-8 filed on September
          25, 1998 (Registration No. 333-64319)).

99.3      Talbot  Bancshares,  Inc. Employee Stock Option Plan  (incorporated by
          reference from the Shore Bancshares,  Inc.  Registration  Statement on
          Form  S-8  filed  on  May  4,  2001  (Registration  No.   333-60214)).

-------------------------------------
*    Previously  filed  with the  Quarterly  Report on Form  10-Q to which  this
     Amendment No. 1 on Form 10-Q/A relates.