Bbl
|
barrel
|
Bbl/d
|
barrels
per day
|
Boe
|
barrels
of oil equivalent (6 thousand cubic feet of gas is equivalent
to one
barrel of oil)(1)
|
Boe/d
|
barrels
of oil equivalent per day
|
Mcf
|
1,000
cubic feet of natural gas
|
Mcf/d
|
1,000
cubic feet of natural gas per day
|
NGL’s
|
Natural
Gas Liquids
|
NGL’s/d
|
Natural
Gas Liquids per day
|
TO
CONVERT
|
||
From
|
To
|
Multiply
By
|
Mcf
|
cubic
meters
|
28.317
|
Meters
|
cubic
feet
|
35.494
|
Bbls
|
cubic
meters
|
0.159
|
Cubic
meters
Hectares
|
Bbls
Acres
|
6.289
2.471
|
·
|
volatility
in market prices for oil and natural
gas;
|
·
|
reliance
on third party operators;
|
·
|
ability
to find or produce commercial quantities of oil and natural
gas;
|
·
|
liabilities
inherent in oil and natural gas
operations;
|
·
|
dilution
of interests in oil and natural gas
properties;
|
·
|
uncertainties
associated with estimating oil and natural gas
reserves;
|
· |
new
prospects and exploration activities may have inherent risks;
|
·
|
competition
for, among other things, financings, acquisitions of reserves,
undeveloped
lands and skilled personnel; and
|
Six
Months Ending December 31
|
Three
Month Ending December 31
|
|||||
|
2005
|
2004
|
%
Change
|
2005
|
2004
|
%
Change
|
FINANCIAL
INFORMATION:
|
|
|
|
|
|
|
Oil
and gas revenue
|
705,112
|
482,109
|
46%
|
379,865
|
261,352
|
45%
|
Less:
royalties
|
91,916
|
91,944
|
0%
|
53,751
|
34,597
|
55%
|
Net
revenue
|
613,196
|
390,165
|
57%
|
326,114
|
226,755
|
44%
|
Net
loss from operations before discontinued operations
|
(163,583)
|
(684,644)
|
-76%
|
(158,974)
|
(470,909)
|
-66%
|
Income
and gain on disposition of discontinued operations
|
-
|
224,988
|
-100%
|
-
|
(77,945)
|
-100%
|
Net
loss
|
(163,583)
|
(459,656)
|
-64%
|
(158,974)
|
(548,854)
|
-71%
|
Net
loss from continuing operations per share
|
(0.04)
|
(0.17)
|
-76%
|
(0.04)
|
(0.12)
|
-66%
|
Net
loss per share
|
(0.04)
|
(0.11)
|
-64%
|
(0.04)
|
(0.14)
|
-71%
|
Total
assets
|
15,538,336
|
13,184,292
|
18%
|
15,538,336
|
13,184,292
|
18%
|
Total
financial liabilities
|
8,621,945
|
12,891,356
|
-33%
|
8,621,945
|
12,891,356
|
-33%
|
OPERATIONS:
|
|
|
|
|
|
|
Average
Daily Production
|
|
|
|
|
|
|
Natural
gas (mcf per day)
|
211
|
320
|
-34%
|
212
|
342
|
-38%
|
Natural
gas liquids (bbls per day)
|
15
|
8
|
88%
|
16
|
8
|
100%
|
Crude
oil (bbls per day)
|
11
|
9
|
22%
|
11
|
16
|
-31%
|
Total
(boe per day)
|
62
|
70
|
-11%
|
62
|
81
|
-23%
|
Average
Commodity Prices
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
11.23
|
$
5.97
|
88%
|
$
12.95
|
$
5.98
|
117%
|
Natural
gas liquids ($/bbl)
|
$
46.14
|
$
41.26
|
12%
|
$
45.52
|
$
32.14
|
42%
|
Crude
oil ($/bbl)
|
$
67.28
|
$
44.42
|
51%
|
$
67.28
|
$
42.19
|
59%
|
Total
($/boe)
|
$
62.03
|
$
37.54
|
65%
|
$
66.32
|
$
36.77
|
80%
|
Royalties
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
1.20
|
$
1.11
|
8%
|
$
1.42
|
$
1.48
|
-4%
|
Natural
gas liquids ($/bbl)
|
$
10.83
|
$
12.00
|
-10%
|
$
11.39
|
$
11.23
|
1%
|
Crude
oil ($/bbl)
|
$
7.01
|
$
5.44
|
29%
|
$
8.61
|
$
6.07
|
42%
|
Total
royalties ($/boe)
|
$
8.09
|
$
7.16
|
13%
|
$
9.38
|
$
8.58
|
9%
|
Production
costs
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
3.28
|
$
4.08
|
-20%
|
$
3.15
|
$
4.27
|
-26%
|
Natural
gas liquids ($/bbl)
|
$
6.61
|
$
7.92
|
-17%
|
$
7.34
|
$
5.71
|
29%
|
Crude
oil ($/bbl)
|
$
25.14
|
$
8.89
|
183%
|
$
26.49
|
$
34.03
|
-22%
|
Total
production costs ($/boe)
|
$
17.39
|
$
20.75
|
-16%
|
$
16.98
|
$
24.93
|
-32%
|
Netback
by Product
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
6.75
|
$
0.78
|
765%
|
$
8.38
|
$
0.23
|
3543%
|
Natural
gas liquids ($/bbl)
|
$
28.70
|
$
21.34
|
34%
|
$
26.79
|
$
15.20
|
76%
|
Crude
oil ($/bbl)
|
$
35.13
|
$
30.09
|
17%
|
$
32.18
|
$
2.09
|
1440%
|
Netback
($/boe)
|
$
36.55
|
$
9.63
|
280%
|
$
39.96
|
$
3.26
|
1126%
|
Unaudited
|
|||||||||||||||||||||||||
Fiscal
2006
|
Fiscal
2005
|
Fiscal
2004
|
|||||||||||||||||||||||
|
Dec.
31/05
|
Sept.
30/05
|
|
|
June
30/05
|
|
|
Mar.
31/05
|
|
|
Dec.
31/04
|
|
|
Sept.
30/04
|
|
|
June
30/04
|
|
|
Mar.
31/04
|
|||||
Financial
Information:
|
|||||||||||||||||||||||||
Net
oil and gas revenue
|
$
|
326,114
|
$
|
287,082
|
$
|
149,274
|
$
|
206,044
|
$
|
226,755
|
$
|
163,410
|
$
|
294,439
|
$
|
107,111
|
|||||||||
Loss
from continuing
|
|||||||||||||||||||||||||
operations
|
$
|
(158,974
|
)
|
$
|
(4,609
|
)
|
$
|
(741,216
|
)
|
$
|
(771,886
|
)
|
$
|
(470,909
|
)
|
$
|
(213,735
|
)
|
$
|
17,429
|
$
|
(1,340,132
|
)
|
||
Net
income (loss)
|
$
|
(158,974
|
)
|
$
|
(4,609
|
)
|
$
|
(891,216
|
)
|
$
|
1,188,123
|
$
|
(548,854
|
)
|
$
|
89,198
|
$
|
724,369
|
$
|
(1,760,423
|
)
|
||||
Loss
from continuing
|
|||||||||||||||||||||||||
operations
per share
|
$
|
(0.04
|
)
|
$
|
(0.001
|
)
|
$
|
(0.18
|
)
|
$
|
(0.19
|
)
|
$
|
(0.12
|
)
|
$
|
(0.05
|
)
|
$
|
0.00
|
$
|
(0.33
|
)
|
||
Net
income (loss) per share
|
$
|
(0.04
|
)
|
$
|
(0.001
|
)
|
$
|
(0.22
|
)
|
$
|
0.29
|
$
|
(0.14
|
)
|
$
|
0.02
|
$
|
0.18
|
$
|
(0.43
|
)
|
||||
Fully
diluted net income
|
|||||||||||||||||||||||||
(loss)
per share
|
$
|
(0.04
|
)
|
$
|
(0.001
|
)
|
$
|
(0.22
|
)
|
$
|
0.26
|
$
|
(0.14
|
)
|
$
|
0.02
|
$
|
0.16
|
$
|
(0.43
|
)
|
||||
Operating
Information:
|
|||||||||||||||||||||||||
Average
Daily Production
|
|||||||||||||||||||||||||
Natural
gas (mcf per day)
|
212
|
231
|
270
|
233
|
342
|
171
|
369
|
126
|
|||||||||||||||||
Natural
gas liquids (bbls per day)
|
16
|
13
|
10
|
14
|
8
|
5
|
9
|
8
|
|||||||||||||||||
Crude
oil (bbls per day)
|
11
|
11
|
13
|
14
|
16
|
1
|
3
|
2
|
|||||||||||||||||
Total
(boe per day)
|
62
|
62
|
69
|
67
|
81
|
34
|
74
|
31
|
|||||||||||||||||
Average
Commodity Prices
|
|||||||||||||||||||||||||
Natural
gas ($/mcf)
|
$
|
12.95
|
$
|
9.73
|
$
|
7.41
|
$
|
7.97
|
$
|
5.98
|
$
|
6.07
|
$
|
6.05
|
$
|
8.02
|
|||||||||
Natural
gas liquids ($/bbl)
|
$
|
45.52
|
$
|
47.01
|
$
|
41.81
|
$
|
32.67
|
$
|
32.14
|
$
|
37.95
|
$
|
22.76
|
$
|
30.78
|
|||||||||
Crude
oil ($/bbl)
|
$
|
67.28
|
$
|
68.30
|
$
|
65.76
|
$
|
52.71
|
$
|
42.19
|
$
|
55.91
|
$
|
33.02
|
$
|
40.68
|
|||||||||
Total
($/boe)
|
$
|
66.32
|
$
|
57.67
|
$
|
48.15
|
$
|
45.68
|
$
|
36.77
|
$
|
37.29
|
$
|
33.97
|
$
|
43.29
|
|||||||||
Royalties
|
|||||||||||||||||||||||||
Natural
gas ($/mcf)
|
$
|
1.42
|
$
|
0.98
|
$
|
1.69
|
$
|
1.18
|
$
|
1.48
|
$
|
1.77
|
$
|
0.72
|
$
|
1.46
|
|||||||||
Natural
gas liquids ($/bbl)
|
$
|
11.39
|
$
|
10.84
|
$
|
9.48
|
$
|
10.03
|
$
|
11.23
|
$
|
19.83
|
$
|
3.95
|
$
|
5.78
|
|||||||||
Crude
oil ($/bbl)
|
$
|
8.61
|
$
|
4.95
|
$
|
8.55
|
$
|
9.07
|
$
|
6.07
|
$
|
4.92
|
$
|
1.85
|
$
|
2.13
|
|||||||||
Total
royalties ($/boe)
|
$
|
9.38
|
$
|
6.77
|
$
|
9.75
|
$
|
8.07
|
$
|
8.58
|
$
|
11.72
|
$
|
4.14
|
$
|
7.50
|
|||||||||
Production
costs
|
|||||||||||||||||||||||||
Natural
gas ($/mcf)
|
$
|
3.15
|
$
|
3.36
|
$
|
2.80
|
$
|
1.60
|
$
|
4.27
|
$
|
2.77
|
$
|
2.54
|
$
|
3.35
|
|||||||||
Natural
gas liquids ($/bbl)
|
$
|
7.34
|
$
|
5.71
|
$
|
7.28
|
$
|
5.86
|
$
|
5.71
|
$
|
10.94
|
$
|
15.37
|
$
|
14.08
|
|||||||||
Crude
oil ($/bbl)
|
$
|
26.49
|
$
|
24.07
|
$
|
37.00
|
$
|
21.12
|
$
|
34.03
|
$
|
35.82
|
$
|
13.11
|
$
|
13.41
|
|||||||||
Total
production costs ($/boe)
|
$
|
16.98
|
$
|
17.81
|
$
|
19.24
|
$
|
10.99
|
$
|
24.93
|
$
|
16.52
|
$
|
15.18
|
$
|
18.10
|
|||||||||
Netback
by Product
|
|||||||||||||||||||||||||
Natural
gas ($/mcf)
|
$
|
8.38
|
$
|
5.39
|
$
|
2.92
|
$
|
5.19
|
$
|
0.23
|
$
|
1.53
|
$
|
2.79
|
$
|
3.21
|
|||||||||
Natural
gas liquids ($/bbl)
|
$
|
26.79
|
$
|
30.46
|
$
|
25.05
|
$
|
16.78
|
$
|
15.20
|
$
|
7.18
|
$
|
3.44
|
$
|
10.92
|
|||||||||
Crude
oil ($/bbl)
|
$
|
32.18
|
$
|
39.28
|
$
|
20.21
|
$
|
22.52
|
$
|
2.09
|
$
|
15.17
|
$
|
18.06
|
$
|
25.14
|
|||||||||
Netback
($/boe)
|
$
|
39.96
|
$
|
33.09
|
$
|
19.16
|
$
|
26.62
|
$
|
3.26
|
$
|
9.05
|
$
|
14.65
|
$
|
17.69
|
#
|
Consideration
|
|
Balance, as
at June 30, 2005 and December 31, 2005
|
4,059,009
|
$43,339,132
|
Issued
on exercise of options
|
15,000
|
13,169
|
4,074,009
|
43,352,301
|
Value
|
||
Balance, as
at June 30, 2005
|
|
$149,109
|
Issuance
of options
|
3,736
|
|
Balance,
as at December 31, 2005
|
|
$152,845
|
Exercise
|
Expiry
|
2005
|
2004
|
Price
|
Date
|
#
|
#
|
US$0.75
|
February
28, 2010
|
585,000
|
-
|
US$1.77
|
July
15, 2008
|
15,000
|
-
|
Balance,
as at February 10, 2006
|
600,000
|
-
|