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, 2007

                                       OR

[ ] Transition  Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934

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

                          Commission File No. 001-33384


                               ESSA Bancorp, Inc.
                               ------------------
             (Exact name of registrant as specified in its charter)



         Pennsylvania                                    20-8023072
        ------------                                     ----------
    (State or other jurisdiction of                     (I.R.S. Employer
   incorporation or organization)                      Identification Number)


 200 Palmer Street, Stroudsburg, Pennsylvania                 18360
 --------------------------------------------                 -----
           (Address of Principal Executive Offices)         (Zip Code)

                                 (570) 421-0531
                                 --------------
                         (Registrant's telephone number)


                                       N/A
                                       ---
         (Former name or former address, 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
requirements for the past 90 days. YES [ X ] NO [ ].

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

  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 ]

     As of August  14,  2007 there were  16,980,900  shares of the  Registrant's
common stock, par value $0.01 per share, outstanding.




                                Explanatory Note
                                ----------------


     This  Amendment  to Form 10-Q  (this  "Amendment")  is being  filed by ESSA
Bancorp, Inc. (the "Company") to amend its Quarterly Report on Form 10-Q for the
quarterly  period  ended June 30, 2007 filed with the  Securities  and  Exchange
Commission  on August 14, 2007 (the  "Initial  Form  10-Q").  This  Amendment is
required  due to the  restatement  of  earnings  per  share on the  Consolidated
Statement  of  Income  (Loss)  included  in the  Initial  Form 10-Q  related  to
corrections  that became  necessary  following a review of current year earnings
from the April 3, 2007 until the end of the period. Our net loss for this period
of $9.0  million  has been  corrected  in Note 3 to our  unaudited  Consolidated
Financial  Statements  contained herein. This correction did not necessitate any
change in our Consolidated  Statement of Income (Loss).

     This  Amendment  includes a  restatement  which  changes  Part I - Items 1.
Except as otherwise  specifically noted, all information  contained herein is as
of June 30, 2007 and for the nine-months  then ended does not reflect any events
or changes that have  occurred  subsequent  to that date. We are not required to
and we have not updated any  forward-looking  statements  previously included in
the Initial Form 10-Q.




                               ESSA Bancorp, Inc.
                                    FORM 10-Q

                                      Index


                                                                         Page
                                                                       --------

                          Part I. Financial Information

Item 1. Financial Statements (unaudited)                                     4


                           Part II. Other Information

Item 6.   Exhibits                                                          14

Signature Page                                                              15

                                       3




Part I. Financial Information
Item 1.    Financial Statements

                        ESSA BANCORP, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)


                                                                                                           

                                                                                                 June 30,          September 30,
                                                                                                  2007                  2006
                                                                                            ------------------  -------------------
                                                                                                   (dollars in thousands)
ASSETS
      Cash and due from banks..............................................................$     15,033         $      11,677
      Interest-bearing deposits with other institutions....................................       6,074                 1,053
                                                                                            ------------------  -------------------
                                                                                           -
            Total cash and cash equivalents................................................      21,107                12,730
      Investment securities available for sale.............................................     203,185                89,122
      Investment securities held to maturity (market value of $17,250 and $19,193).........      17,657                19,715
      Loans receivable (net of allowance for loan losses of $4,116 and $3,855).............     599,656               556,677
      Federal Home Loan Bank stock.........................................................      15,231                13,675
      Premises and equipment...............................................................      11,391                11,447
      Bank-owned life insurance............................................................      13,786                13,376
      Other assets.........................................................................      10,242                 9,054
                                                                                            ------------------  -------------------
            TOTAL ASSETS...................................................................$    892,255         $     725,796
                                                                                            ==================   ==================
                                                                                           =

LIABILITIES
      Deposits.............................................................................$    397,480       $       402,153
      Short-term borrowings................................................................      33,031                35,299
      Other borrowings.....................................................................     248,000               224,000
      Advances by borrowers for taxes and insurance........................................       5,156                 2,198
      Other liabilities....................................................................       4,216                 3,809
                                                                                            ------------------   -------------------
                                                                                           -
            TOTAL LIABILITIES..............................................................     687,883               667,459
                                                                                            ------------------   -------------------
                                                                                           -
      Commitment and contingencies.........................................................          --                     --

STOCKHOLDERS' EQUITY
      Preferred stock ($.01 par value: 10,000,000 shares authorized, none issued)..........          --                     --
      Common stock ($.01 par value; 40,000,000 shares authorized, 16,980,900 shares issued
         and outstanding)..................................................................         170                    --
      Additional paid in capital...........................................................     166,769                    --
      Unallocated common stock held by the Employee Stock Ownership Plan...................     (13,434)                   --
      Retained earnings....................................................................      51,682                58,526
      Accumulated other comprehensive loss.................................................        (815)                 (189)
                                                                                            ------------------   -------------------
                                                                                           -
            TOTAL STOCKHOLDERS' EQUITY.....................................................     204,372                58,337
                                                                                            ------------------   -------------------
                                                                                           -
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.....................................$    892,255         $     725,796
                                                                                           ==================     ==================

See accompanying notes to the unaudited consolidated financial statements.

                                       4





                        ESSA BANCORP, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENT OF INCOME (LOSS)
                                   (UNAUDITED)



                                                                                                               
                                                                                        For the Three Months     For the Nine Months
                                                                                           Ended June 30,           Ended June 30,
                                                                                      -----------------------   --------------------
                                                                                          2007        2006         2007        2007
                                                                                        ---------    -------      ------      ------
                                                                                       (dollars in thousands, except per share data)

INTEREST INCOME

      Loans receivable................................................................$    9,041  $    8051    $ 26,426  $   23,399
      Investment securities:..........................................................
            Taxable...................................................................     2,634        954       5,127       2,490
            Exempt from federal income tax............................................        74         71         221         204
     Other investment income.........................................................        424        228       1,209         641
                                                                                        ---------    --------   -------     -------
            Total interest income.....................................................    12,173      9,304      32,983      26,734
                                                                                        ---------    --------   -------     -------

INTEREST EXPENSE
      Deposits........................................................................     2,546      2,340       7,912        6,443
      Short-term borrowings...........................................................       480         23       1,319          433
      Other borrowings................................................................     2,821      2,530       8,238        6,947
                                                                                       ----------     -------   ---------    -------
            Total interest expense....................................................     5,847      4,893      17,469       13,823
                                                                                       ----------    --------   ---------    -------

NET INTEREST INCOME...................................................................     6,326      4,411      15,514       12,911
      Provision for loan losses.......................................................        90         75         270          225
                                                                                       ----------     --------  ---------    -------

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES...................................     6,236      4,336      15,244       12,686
                                                                                       ----------    --------   ---------    -------
NONINTEREST INCOME

      Service fees on deposit accounts................................................       873        933       2,629        2,853
      Services charges and fees on loans..............................................       178        120         434          355
      Trust and investment fees.......................................................       195        179         595          498
      Gain on sale of loans, net......................................................       --           7          12            7
      Earnings on Bank-owned life insurance...........................................       143        131         410          381
      Other...........................................................................        22         25          56           73
                                                                                       ----------     --------   -------     -------
            Total noninterest income..................................................     1,411      1,395       4,136        4,167
                                                                                       ----------     --------   -------     -------

NONINTEREST EXPENSE
      Compensation and employee benefits..............................................     2,828      2,381       7,995        6,952
      Occupancy and equipment.........................................................       690        606       1,951        1,819
      Professional fees...............................................................       278        206         586          602
      Data processing.................................................................       475        433       1,358        1,341
      Advertising.....................................................................       178        135         514          446
      Contribution to charitable foundation...........................................    12,693         97      12,693          303
      Other...........................................................................       426        394       1,206        1,164
                                                                                       ----------     --------  ---------    -------
            Total noninterest expense.................................................    17,568      4,252      26,303       12,627
                                                                                       ----------     --------  ---------    -------
Income (loss) before income tax expense (benefit).....................................    (9,921)     1,479      (6,923)       4,226
Income tax expense (benefit)..........................................................      (915)       457         (79)       1,276
                                                                                       ----------     -------   ---------    -------


NET INCOME (LOSS).....................................................................$   (9,006)  $  1,022   $  (6,844)  $    2,950
                                                                                      ===========  ========== ===========  =========
Basic loss per common share, from date of initial stock offering:.....................$    (0.58)  $   -      $   (0.58)  $     -
                                                                                      ============            ===========



     See accompanying notes to the unaudited consolidated financial statements.

                                       5




                        ESSA BANCORP, INC. AND SUBSIDIARY
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (UNAUDITED)

                         Nine Months Ended June 30, 2007
                             (dollars in thousands)


                                                                                                  

                                            Additional     Unallocated               Accumulated Other
                                 Common       Paid In     Common Stock   Retained    Comprehensive       Total        Comprehensive
                                 Stock        Capital     Held by the     Earnings      Loss           Stockholders'         Loss
                                 ----         ------        ESOP          -------       ----             Equity              ----
                                                            ----                                         ------
Balance, September 30, 2006
                                   $-           $-             $-        $58,526       $ (189)           $58,337
Net loss..................                                               ( 6,844)          -              (6,844)          (6,844)
Other comprehensive loss:
  Unrealized loss on
  securities available for
  sale, net of tax expense
  benefit of $322.........                                                               (626)              (626)            (626)
Sale of 16,980,900 shares of
  common stock in the
  initial public offering..       170         166,745       (13,585)                                     153,330
Allocation of ESOP stock..                         24           151                                          175
                               ----------- -------------- -------------- ----------- ------------------- --------------- -----------
                               ----------- -------------- -------------- ----------- ------------------- --------------- -----------
Comprehensive loss........                                                                                                $(7,470)
                                                                                                                          ========
Balance, June 30, 2007....       $170        $166,769     $ (13,434)     $51,682        $(815)          $204,372
                                 ----        --------     ----------     -------        ------          ========



See accompanying notes to the unaudited consolidated financial statements.

                                       6



                        ESSA BANCORP, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)



                                                                                                           

                                                                                                       For the Nine Months
                                                                                                          Ended June 30,
                                                                                                       ---------------------
                                                                                                        2007       2006
                                                                                                       --------  ---------
                                                                                                      (dollars in thousands)

OPERATING ACTIVITIES
      Net income (loss)...............................................................................$ (6,844)  $  2,950
      Adjustments to reconcile net income (loss) to net cash provided by (used for)
            operating activities:........
            Provision for loan losses.................................................................     270        225
            Provision for depreciation and amortization...............................................     873        827
            Accretion of discounts and premiums.......................................................    (217)        12
            Amortization of unallocated common stock held by ESOP.....................................     175          -
            Gain on sale of loans, net................................................................     (12)        (7)
            Origination of loans held for sale........................................................    (899)         -
            Proceeds from sale of loans...............................................................     911          -
            Increase in accrued interest receivable...................................................  (1,528)      (335)
            Increase (decrease) in accrued interest payable...........................................     (38)       399
            Earnings on Bank-owned life insurance.....................................................    (410)      (381)
            Deferred federal income taxes (benefit)...................................................  (2,276)      (293)
            Other, net................................................................................   3,148       (490)
                                                                                                       --------     ------
            Net cash provided by (used for) operating activities......................................  (6,577)     2,907
                                                                                                       --------     ------
INVESTING ACTIVITIES
      Investment securities available for sale:
            Proceeds from principal repayments and maturities.........................................  36,771     19,907
            Purchases.................................................................................(151,656)   (37,790)
      Investment securities held to maturity:.........................................................
            Proceeds from principal repayments and maturities.........................................   2,046      2,916
            Purchases.................................................................................       0     (1,988)
      Increase in loans receivable, net............................................................... (43,146)   (32,427)
      Proceeds from the sale of loans.................................................................       -        340
      Redemption of FHLB stock........................................................................   1,622      1,489
      Purchase of FHLB stock..........................................................................  (3,178)    (2,665)
      Purchase of premises, equipment, and software...................................................    (852)    (1,046)
                                                                                                      ---------   --------
            Net cash used for investing activities....................................................(158,393)   (51,264)
                                                                                                      ---------   --------
FINANCING ACTIVITIES

      Decrease (increase) in deposits, net............................................................  (4,673)    26,368
      Net decrease in short-term borrowings...........................................................  (2,268)    (9,741)
      Proceeds from long-term FHLB borrowings.........................................................  36,000     31,000
      Repayment of long-term FHLB borrowings.......................................................... (12,000)    (8,000)
      Increase (decrease) in advances by borrowers for taxes and insurance............................   2,958      3,178
      Proceeds from the issuance of common stock...................................................... 153,330          -
                                                                                                      ---------   --------
            Net cash provided by financing activities................................................. 173,347     42,805
                                                                                                      ---------   --------
            Increase (decrease) in cash and cash equivalents..........................................   8,377     (5,552)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD......................................................  12,730     20,290
                                                                                                      --------    --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD............................................................$ 21,107   $ 14,738
                                                                                                      ---------  ---------

SUPPLEMENTAL CASH FLOW DISCLOSURES
      Cash paid:......................................................................................
            Interest..................................................................................$ 17,507   $ 13,424
            Income taxes..............................................................................   1,140      1,225

See accompanying notes to the unaudited consolidated financial statements.



                                       7




                        ESSA BANCORP, INC. AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
                                   (unaudited)

1.    Nature of Operations and Basis of Presentation

     The unaudited,  consolidated  financial  statements include the accounts of
ESSA Bancorp,  Inc.  (the  "Company"),  ESSA Bank & Trust (the "Bank"),  and the
Bank's wholly owned  subsidiaries,  ESSACOR Inc. and Pocono Investment  Company.
The Bank is a Pennsylvania chartered savings association located in Stroudsburg,
Pennsylvania. The Bank's primary business consists of the taking of deposits and
granting of loans to  customers  generally in Monroe and  Northampton  counties,
Pennsylvania.  The  Bank  is  subject  to  regulation  and  supervision  by  the
Pennsylvania  Department  of Banking and the Office of Thrift  Supervision  (the
"OTS").

     ESSACOR,  Inc. is a Pennsylvania  corporation  that is currently  inactive.
Pocono  Investment  Company is a Delaware  corporation  formed as an  investment
company subsidiary to hold and manage certain  investments of ESSA Bank & Trust,
including certain intellectual property. All intercompany transactions have been
eliminated in consolidation.

     The unaudited  consolidated  financial  statements reflect all adjustments,
which in the opinion of management are necessary for a fair  presentation of the
results  of the  interim  periods  and are of a  normal  and  recurring  nature.
Operating results for the three- and nine-month  periods ended June 30, 2007 are
not  necessarily  indicative  of the results  that may be expected  for the year
ending September 30, 2007.

2.   Completion of Initial Public Offering

     On July 25, 2006, the ESSA Bank & Trust's Board of Directors adopted a Plan
of  Conversion  (the  "Plan")   pursuant  to  which  the  Bank  converted  to  a
Pennsylvania  chartered  stock  association  and formed ESSA  Bancorp,  Inc.,  a
Pennsylvania chartered company (the "Company").  On December 7, 2006 the Company
filed a  Registration  Statement  on Form S-1 with the  Securities  and Exchange
Commission  (File No.  333-139157)  with respect to the shares to be offered and
sold pursuant to the Plan. The Company  registered for offer and sale 16,980,900
shares of common  stock,  par value $0.01 per share,  at a sales price of $10.00
per share.

     The stock  offering was  consummated  on April 3, 2007,  resulting in gross
proceeds of $158.7 million,  through the sale of 15,870,000 shares at a price of
$10.00 per share.  The Company also  contributed  1,110,900 shares of its common
stock to the ESSA Bank & Trust  Foundation  and $1.6  million in cash.  Expenses
related to the offering were  approximately  $2.9 million which  resulted in net
proceeds of  approximately  $155.9 million prior to the contribution to the ESSA
Bank & Trust Foundation.

     The Company lent  approximately  $13.6 million to the Bank's Employee Stock
Ownership  Plan.  The Company  retained  approximately  $64.3 million of the net
proceeds  of the  offering  prior to the  contribution  to the ESSA Bank & Trust
Foundation,  and the remainder of the net proceeds were contributed to the Bank.

3.   Earnings per Share

     Basic loss per common share has been calculated based on a net loss of $9.0
million from April 3, 2007 to June 30, 2007 (the period  during which the common
stock was  outstanding),  and  weighted  average  common  shares  of  15,627,802
outstanding  for the period.  The number of shares  outstanding for this purpose
excludes unallocated ESOP shares.

4.    Use of Estimates in the Preparation of Financial Statements

     The accounting principles followed by the Bank and its subsidiaries and the
methods  of  applying  these  principles  conform  to  U.S.  generally  accepted
accounting  principles and to general practice within the banking  industry.  In
preparing the consolidated financial statements,  management is required to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and

                                      8


liabilities  as of the balance sheet date and related  revenues and expenses for
the period. Actual results could differ significantly from those estimates.

5.   Comprehensive Income (Loss)

     The  components of  comprehensive  income  (loss)  consist  exclusively  of
unrealized  gains and  losses on  available  for sale  securities.  For the nine
months  ended  June  30,  2007,   this  activity  is  shown  under  the  heading
Comprehensive  Income  (Loss) as  presented  in the  Consolidated  Statement  of
Changes in Stockholders' Equity (Unaudited). For the three months ended June 30,
2007,  comprehensive  (loss) totaled $9.9 million. For the three and nine months
ended June 30, 2006,  comprehensive  income  totaled  $678,000 and $2.4 million,
respectively.

6.   Recent Accounting Pronouncements

     In September  2006,  the FASB issued FAS No. 157, Fair Value  Measurements,
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  The standard  applies  whenever other standards  require or permit
assets or liabilities to be measured at fair value. The Standard does not expand
the use of fair value in any new  circumstances.  FAS No. 157 is  effective  for
financial  statements  issued for fiscal years beginning after November 15, 2007
and interim periods within those fiscal years. Early adoption is permitted.  The
Company is currently  evaluating  the impact the  adoption of the standard  will
have on the Company's financial position and results of operations.

     In September 2006, the FASB issued FAS No. 158,  Employers'  Accounting for
Defined Benefit  Pension and Other Post  Retirement  Plans, an amendment of FASB
Statements  No. 87,  88, 106 and  132(R).  FAS No. 158  requires  that a company
recognize  the  overfunded  or  underfunded  status of its defined  benefit post
retirement  plans (other than  multiemployer  plans) as an asset or liability in
its statement of financial  position and that it recognize changes in the funded
status  in the year in which  the  changes  occur  through  other  comprehensive
income. FAS No. 158 also requires the measurement of defined benefit plan assets
and obligations as of the fiscal year end, in addition to footnote  disclosures.
FAS No. 158 is effective  for fiscal years ending after  December 15, 2006.  The
Company is currently  evaluating  the impact the  adoption of the standard  will
have on the Company's financial position.

     In February  2007,  the FASB issued FAS No. 159,  The Fair Value Option for
Financial  Assets and  Financial  Liabilities  - Including  an amendment of FASB
Statement No. 115, which provides all entities with an option to report selected
financial assets and liabilities at fair value. The objective of the FAS No. 159
is to improve financial  reporting by providing entities with the opportunity to
mitigate   volatility  in  earnings  caused  by  measuring  related  assets  and
liabilities  differently without having to apply the complex provisions of hedge
accounting.  FAS No. 159 is effective as of the  beginning of an entity's  first
fiscal year beginning after November 15, 2007. Early adoption is permitted as of
the  beginning  of a fiscal  year that  begins on or before  November  15,  2007
provided  the entity also elects to apply the  provisions  of FAS No. 157,  Fair
Value  Measurements.  The  adoption of this  standard is not  expected to have a
material effect on the Company's results of operations or financial position.

     In June  2006,  the FASB  issued  FASB  Interpretation  No. 48 ("FIN  48"),
Accounting for Uncertainty in Income Taxes. FIN 48 is an  interpretation  of FAS
No. 109,  Accounting  for Income Taxes,  and it seeks to reduce the diversity in
practice  associated  with certain  aspects of  measurement  and  recognition in
accounting  for  income  taxes.  In  addition,  FIN  No.  48  requires  expanded
disclosure  with respect to the uncertainty in income taxes and is effective for
fiscal  years  beginning  after  December  15,  2006.  The Company is  currently
evaluating  the impact the adoption of the standard  will have on the  Company's
results of operations.

     In September 2006, the SEC issued Staff  Accounting  Bulletin No. 108 ("SAB
108"),  Considering  the Effects of Prior Year  Misstatements  When  Quantifying
Misstatements  in Current  Year  Financial  Statements,  providing  guidance  on
quantifying  financial  statement  misstatement  and  implementation  when first
applying  this  guidance.  Under  SAB  No.  108,  companies  should  evaluate  a

                                      9


misstatement  based on its impact on the current year income statement,  as well
as the cumulative effect of correcting such  misstatements that existed in prior
years existing in the current year's ending balance sheet.  SAB 108 is effective
for fiscal  years  ending  after  November  15,  2006.  The Company is currently
evaluating  the impact the adoption of the standard  will have on the  Company's
results of operations.

     In September 2006, the FASB reached  consensus on the guidance  provided by
Emerging  Issues Task Force Issue 06-4 ("EITF  06-4"),  Accounting  for Deferred
Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life
Insurance Arrangements.  The guidance is applicable to endorsement  split-dollar
life  insurance  arrangements,  whereby  the  employer  owns  and  controls  the
insurance policy, that are associated with a postretirement  benefit.  EITF 06-4
requires that for a split-dollar life insurance  arrangement within the scope of
the Issue,  an employer  should  recognize a  liability  for future  benefits in
accordance  with FAS No. 106 (if, in substance,  a  postretirement  benefit plan
exists) or Accounting Principles Board Opinion No. 12 (if the arrangement is, in
substance,   an  individual  deferred   compensation   contract)  based  on  the
substantive agreement with the employee. EITF 06-4 is effective for fiscal years
beginning  after  December 15, 2007.  The Company is  currently  evaluating  the
impact the adoption of the EITF will have on the Company's results of operations
or financial condition.

     In September 2006, the FASB reached  consensus on the guidance  provided by
Emerging Issues Task Force Issue 06-5("EITF 06-5"),  Accounting for Purchases of
Life Insurance--Determining the Amount That Could Be Realized in Accordance with
FASB Technical  Bulletin No. 85-4,  Accounting for Purchases of Life  Insurance.
EITF 06-5 states that a  policyholder  should  consider any  additional  amounts
included in the  contractual  terms of the insurance  policy other than the cash
surrender  value in  determining  the amount  that could be  realized  under the
insurance  contract.  EITF 06-5 also states that a policyholder should determine
the amount that could be realized under the life insurance contract assuming the
surrender of an  individual-life  by  individual-life  policy (or certificate by
certificate  in a  group  policy).  EITF  06-5 is  effective  for  fiscal  years
beginning  after  December 15, 2006.  The Company is  currently  evaluating  the
impact  the  adoption  of the  standard  will have on the  Company's  results of
operations or financial condition.

     In March 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-10
("EITF 06-10"), Accounting for Collateral Assignment Split-Dollar Life Insurance
Agreements.  EITF 06-10  provides  guidance for  determining a liability for the
postretirement  benefit obligation as well as recognition and measurement of the
associated  asset  on the  basis  of the  terms  of  the  collateral  assignment
agreement. EITF 06-10 is effective for fiscal years beginning after December 15,
2007.  The Company is currently  evaluating  the impact the adoption of the EITF
will have on the Company's results of operations or financial condition.

     In June 2007, the FASB ratified  Emerging Issues Task Force Issue No. 06-11
("EITF  06-11"),  Accounting for Income Tax Benefits of Dividends on Share-Based
Payment  Awards.  EITF 06-11 applies to share-based  payment  arrangements  with
dividend  protection features that entitle employees to receive (a) dividends on
equity-classified    nonvested    shares,    (b)   dividend    equivalents    on
equity-classified  nonvested share units, or (c) payments equal to the dividends
paid on the  underlying  shares  while  an  equity-classified  share  option  is
outstanding,  when  those  dividends  or  dividend  equivalents  are  charged to
retained  earnings  under FAS No. 123R,  Share-Based  Payment,  and result in an
income tax deduction  for the employer.  A consensus was reached that a realized
income tax benefit from  dividends or dividend  equivalents  that are charged to
retained  earnings and are paid to  employees  for  equity-classified  nonvested
equity  shares,  nonvested  equity share  units,  and  outstanding  equity share
options should be recognized as an increase in additional paid-in capital.  EITF
06-11 is  effective  for fiscal years  beginning  after  December 15, 2007,  and
interim periods within those fiscal years.  The Company is currently  evaluating
the  impact  the  adoption  of the EITF  will  have on the  Company's  financial
condition.
                                       10




7.   Investment Securities

     The  amortized  cost and estimated  market value of  investment  securities
available  for  sale  and  held  to  maturity  are  summarized  as  follows  (in
thousands):


                                                                                                         

                                                                                               June 30, 2007
                                                                           -------------------------------------------------------

                                                                                              Gross         Gross        Estimated
                                                                              Amortized     Unrealized    Unrealized      Market
                                                                                Cost           Gains       Losses         Value
                                                                             -----------   ------------   -----------   ----------

Available for Sale
Fannie Mae................................................................$     21,189   $        29    $     (176)   $   21,042
Freddie Mac...............................................................      70,145            15        (1,052)       69,108
Governmental National Mortgage
      Association securities..............................................      15,797            70          (119)       15,748
                                                                           -------------    ----------     ----------   ----------
            Total mortgage-backed securities                                   107,131           114        (1,347)      105,898
Obligations of states and political subdivisions..........................       7,173           131           (70)        7,234
U.S. government agency securities.........................................      89,225            36          (177)       89,084
                                                                           -------------     ---------     ----------    ---------
     Total debt securities...............................................      203,529           281        (1,594)      202,216
Equity securities.........................................................         882           100           (14)          969
                                                                           -------------      --------     ----------    ---------
            Total.........................................................$    204,411   $       381   $    (1,608)   $  203,185
                                                                           ============= ============= ============== ============
                                                                          =
Held to Maturity
Fannie Mae................................................................$      8,055   $         2   $      (257)   $    7,800
Freddie Mac...............................................................       4,871            --          (112)        4,759
                                                                           ------------- ------------- -------------  ------------
      Total mortgage-backed securities....................................      12,926             2          (369)       12,559
U.S. government agency securities.........................................       4,731            --           (40)        4,691
                                                                           ------------- ------------- -------------  ------------
            Total.........................................................$     17,657   $         2   $      (409)  $    17,250
                                                                           ============= ============= ============= =============
                                                                          =

                                                                                              September 30, 2006
                                                                             -----------------------------------------------------
                                                                                               Gross       Gross        Estimated
                                                                               Amortized    Unrealized    Unrealized      Market
                                                                                 Cost          Gains       Losses         Value
                                                                              -----------   ------------ -----------    ----------

Available for Sale
Fannie Mae..................................................................$      6,988   $       33   $       (31)  $    6,990
Freddie Mac.................................................................      22,836            3          (523)      22,316
Governmental National Mortgage
      Association securities................................................      10,503           98            --        0,601
                                                                             ------------  ------------ ------------- -----------
            Total mortgage-backed securities................................      40,327          134          (554)      39,907
Obligations of states and political subdivisions............................       6,240          225            --        6,465
U.S. government agency securities...........................................      41,960           35          (180)      41,815
                                                                             ------------  ------------ ------------- -----------
      Total debt securities.................................................      88,527          394          (734)      88,187
Equity securities...........................................................         882           64           (11)           9
                                                                             ------------  -----------  ------------- -----------
Total.................................................................$           89,409   $      458   $      (745)  $   89,122
                                                                             ============  ===========  ============= ===========

Held to Maturity
Fannie Mae..................................................................$      9,263   $        4   $      (309)  $    8,958
Freddie Mac.................................................................       5,722           --          (168)       5,554
                                                                             ------------
      Total mortgage-backed securities......................................      14,985            4          (477)      14,512
U.S. government agency securities...........................................       4,730           --           (49)       4,681
                                                                             ------------
            Total...........................................................$     19,715   $        4   $      (526)  $   19,193
                                                                             ============  ============ ============  ==========


                                       11






     The amortized  cost and estimated  market value of debt  securities at June
30, 2007, by contractual  maturity,  are shown below.  Expected  maturities will
differ from contractual  maturities because borrowers may have the right to call
or  prepay  obligations  with  or  without  call  or  prepayment  penalties  (in
thousands):



                                                                                                          

                                                                                  Available For                  Held To
                                                                                      Sale                       Maturity
                                                                           --------------------------  ----------------------------
                                                                                           Estimated                    Estimated
                                                                              Amortized     Market       Amortized       Market
                                                                                Cost        Value           Cost         Value
                                                                           ------------- -------------  --------------- ------------
Due in one year or less....................................................$     74,696   $    74,517  $      2,735    $   2,719
Due after one year through five years......................................      23,230        22,829         8,292        8,115
Due after five years through ten years.....................................       2,000         1,970         2,825        2,749
Due after ten years........................................................     104,485       103,869         3,805        3,667
                                                                            ------------- ------------ -------------- ------------
      Total................................................................$    204,411   $   203,185  $     17,657    $  17,250
                                                                            ============= ===========  ============== ============



     The Bank had no sale of  investment  securities  for the nine months  ended
June 30, 2007 and 2006.

8.   Loans Receivable, Net and Allowance for Loan Losses

     Loans receivable consist of the following (in thousands):



                                                      
                                                                                                   June 30        September
                                                                                                     2007          30, 2006
                                                                                                --------------    ---------
Real Estate Loans:
        Residential.............................................................................$    484,310   $    452,406
        Construction...........................................................................        6,705          5,943
        Commercial............................................................................        54,778         47,479
Commercial......................................................................................       7,281          6,159
Home equity loans and lines of credit...........................................................      47,811         46,796
Other...........................................................................................       4,600          4,247
                                                                                                ----------------------------
                                                                                                     605,485        563,030
Less deferred loan fees.........................................................................       1,713          2,498
                                                                                                ---------------------------
                                                                                                     603,772        560,532
Less allowance for loan losses..................................................................       4,116          3,855
                                                                                                ---------------------------
             Net loans...........................................................................$   599,656   $    556,677
                                                                                                ============   ============


        The activity in the allowance for loan losses is summarized as follows
(in thousands):


                                                                                               

                                                               Three Months Ended                  Nine Months Ended
                                                                 June 30, 2007                       June 30, 2007
                                                                 -------------                       -------------
                                                               2007              2006              2007             2006
                                                              ------            ------             ----             ----
      Balance, beginning of period................     $      4,028     $        3,705     $       3,855     $     3,563
      Add
           Provision charged to operations........               90                 75               270             225
           Loan recoveries........................                -                  -                 1               1
                                                       ------------      -------------     -------------     -----------
                                                                 90                 75               271             226
      Less loans charged off......................                2                  -                10               9
                                                       ------------      -------------     -------------     -----------

      Balance, end of period......................     $      4,116      $       3,780     $       4,116     $     3,780
                                                       ============      =============     =============     ===========

                                       12








9.     Deposits

       Deposits consist of the following major classifications (in
thousands):


                                                                                                               

                                                                                                          June 30,      September
                                                                                                            2007        30, 2006
                                                                                                        -------------  -----------
Non-interest bearing demand accounts........................................................            $   28,418      $ 23,675
NOW accounts................................................................................                63,303        59,480
Money market accounts.......................................................................                31,645        33,255
Savings and club accounts...................................................................                72,240        76,166
Certificates of deposit.....................................................................               201,874       209,577
                                                                                                         =========================
Total.......................................................................................            $  397,480      $402,153
                                                                                                         =========================


10.   Net Periodic Benefit Cost-Defined Benefit Plan

     For a detailed  disclosure  on the Bank's  pension  and  employee  benefits
plans, please refer to Note 13 of the Bank's Consolidated  Financial  Statements
for the year ended September 30, 2006 included in the Registration  Statement on
Form S-1.

     The following table  comprises the components of net periodic  benefit cost
for the periods ended (in thousands):



                         

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

Service Cost.........................................................................$     154    $     134    $     462   $    402
Interest Cost........................................................................      120           99          360        297
Expected return on plan assets.......................................................     (111)         (97)        (333)      (291)
Amortization of prior service cost...................................................        2            2            6          6
Amortization of unrecognized loss....................................................       46           31          138         92
Amortization of transition obligation................................................       --            --          --          1
                                                                                      ----------  -----------  ----------  ---------
Net periodic benefit cost............................................................$     211    $     169    $     633   $    507
                                                                                      =========== ===========  ==========  =========



     The Bank expects to contribute $1.3 million to its pension plan in 2007.


11.  Employee Stock Ownership Plan

The Company has an ESOP for the benefit of  employees  who meet the  eligibility
requirements.  The ESOP trust purchased  1,358,472 shares of common stock in the
initial  public  offering with  proceeds from a loan with the Company.  The Bank
will make cash contributions to the ESOP on an annual basis sufficient to enable
the ESOP to make the required  loan  payments to the Company.  The loan bears an
interest  rate  of  8.25%  with   principal  and  interest   payable  in  annual
installments  over thirty years.  The loan is secured by the shares of the stock
purchased.

As the debt is repaid,  shares are released from the collateral and allocated to
qualified  employees  based on the  proportion  of debt  service paid during the
year. Accordingly,  the shares pledged as collateral are reported as unallocated
common stock held by the ESOP in the  Consolidated  Balance Sheet. As shares are
released from collateral,  the Company reports compensation expense equal to the
current  market  price of the  shares,  and the shares  become  outstanding  for
earnings-per-share computations.

                                       13


The following table presents the components of the ESOP shares:


                                                                        

                                                                                          June 30, 2007
                                                                                        ---------------
    Shares released for allocation.................................................            15,094
    Unreleased shares..............................................................         1,358,472
                                                                                            ---------
    Total ESOP shares..............................................................         1,343,378
                                                                                            =========
    Fair value of unreleased shares................................................       $15,011,116
                                                                                          ===========



Item 6.       Exhibits

     The  following  exhibits  are  either  filed as part of this  report or are
incorporated herein by reference:

 3.1 Charter of ESSA Bancorp, Inc. *



 3.2 Bylaws of ESSA Bancorp, Inc. *

 4   Form of Common Stock Certificate of ESSA Bancorp, Inc.*

10.1 Form of Employee Stock Ownership Plan*

10.2 Form of Employment Agreement for Chief Executive Officer*

10.3 Form of Employment Agreement for Executive Officers*

10.4 Form of Change in Control Agreement*

10.5 [Reserved]

10.6 Supplemental Retirement Plan for Gary S. Olson*

10.7 Supplemental Retirement Plan for Robert S. Howes, Jr.*

10.8 Supplemental Retirement Plan for Diane K. Reimer*

10.9 Supplemental Retirement Plan for Thomas J. Grayuski*

31.1 Certification  of Chief  Executive  Officer  pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002

31.2 Certification  of Chief  Financial  Officer  pursuant to Section 302 of the
     Sarbanes-Oxley Act of 2002

32   Certification  of Chief  Executive  Officer  and  Chief  Financial  Officer
     pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

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

*    Filed as exhibits to the Company's  Registration Statement on Form S-1, and
     any  amendments  thereto,  with  the  Securities  and  Exchange  Commission
     (Registration No. 333-139157).


                                      14





                                   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.


                                            ESSA BANCORP, INC.

Date: November 27, 2007                     /s/ Gary S. Olson
                                           -------------------------------------
                                           -------------------------------------
                                           Gary S. Olson
                                           President and Chief Executive Officer

Date: November 27, 2007                    /s/ Allan A. Muto
                                           -------------------------------------
                                           -------------------------------------
                                           Allan A. Muto
                                           Executive Vice President and
                                           Chief Financial Officer

                                       15



                                                                    Exhibit 31.1

                    Certification of Chief Executive Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Gary S. Olson, certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of ESSA Bancorp, Inc., a
     Pennsylvania corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.


Date: November 26, 2007                    /s/ Gary S. Olson
                                           ---------------------------------
                                           ---------------------------------
                                           Gary S. Olson
                                           President and Chief Executive Officer





                                                                   Exhibit 31.2

                    Certification of Chief Financial Officer
            Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Allan A. Muto, certify that:

1.   I have reviewed this Quarterly Report on Form 10-Q of ESSA Bancorp, Inc., a
     Pennsylvania corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer  and  I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report based on such evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most recent fiscal quarter (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  that has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control  over  financial  reporting;  and

5.   The registrant's  other certifying  officer and I have disclosed,  based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.


Date: November 26, 2007              /s/ Allan A. Muto
                                     -------------------------------------------
                                     -------------------------------------------
                                     Allan A. Muto
                                     Executive Vice President and
                                     Chief Financial Officer




                                                                      Exhibit 32

      Certification of Chief Executive Officer and Chief Financial Officer
           Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

     Gary S. Olson, Chief Executive Officer and President of ESSA Bancorp, Inc.,
a Pennsylvania  corporation  (the  "Company") and Allan A. Muto,  Executive Vice
President  and Chief  Financial  Officer  of the  Company,  each  certify in his
capacity as an officer of the Company that he has reviewed the quarterly  report
on Form 10-Q for the period ended June 30, 2007 (the  "Report")  and that to the
best of his  knowledge:

          1.   the Report fully complies with the requirements of Sections 13(a)
               or 15(d) of the Securities Exchange Act of 1934; and

          2.   the information  contained in the Report fairly presents,  in all
               material  respects,   the  financial  condition  and  results  of
               operations of the Company.


Date: November 26, 2007              /s/ Gary S. Olson
                                     ------------------------------------------
                                     ------------------------------------------
                                     Gary S. Olson
                                     President and Chief Executive Officer

Date: November 26, 2007              /s/ Allan A. Muto
                                     ------------------------------------------
                                     ------------------------------------------
                                     Allan A. Muto
                                     Executive Vice President and
                                     Chief Financial Officer

A signed  original of this  written  statement  required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.