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;
|
· |
governmental
regulation and environmental legislation;
and
|
· | weather conditions |
As
of and for the
|
As
of and for the Three
|
|||||
Six
Month Period Ended Dec. 31,
|
Month
Period Ended Dec. 31,
|
|||||
|
2006
|
2005
|
%
Change
|
2006
|
2005
|
%
Change
|
FINANCIAL
INFORMATION:
|
|
|
|
|
|
|
Oil
and gas revenue
|
$784,657
|
$705,112
|
11%
|
$385,655
|
$379,865
|
2%
|
Less:
royalties
|
160,393
|
91,916
|
74%
|
69,698
|
53,751
|
30%
|
Net
revenue
|
624,264
|
613,196
|
2%
|
315,957
|
326,114
|
-3%
|
|
|
|
|
|
|
|
Net
loss for the period
|
(1,818,643)
|
(163,583)
|
1012%
|
(857,845)
|
(158,974)
|
440%
|
Net
loss per share
|
($0.43)
|
($0.04)
|
956%
|
($0.21)
|
($0.04)
|
440%
|
Total
assets
|
14,730,077
|
15,538,336
|
-5%
|
14,730,077
|
15,538,336
|
-5%
|
Total
financial liabilities
|
11,976,477
|
8,621,945
|
39%
|
11,976,477
|
8,621,945
|
39%
|
OPERATIONS:
|
|
|
|
|
|
|
Average
Daily Production
|
|
|
|
|
|
|
Natural
gas (mcf per day)
|
469
|
211
|
122%
|
494
|
212
|
133%
|
Natural
gas liquids (bbls per day)
|
11
|
15
|
-27%
|
16
|
16
|
0%
|
Crude
oil (bbls per day)
|
13
|
11
|
18%
|
13
|
11
|
18%
|
Total
(boe per day)
|
102
|
62
|
65%
|
112
|
62
|
81%
|
|
|
|
|
|||
Average
Commodity Prices
|
|
|
|
|||
Natural
gas ($/mcf)
|
$6.17
|
$11.23
|
-45%
|
$5.79
|
$12.95
|
-55%
|
Natural
gas liquids ($/bbl)
|
$53.49
|
$46.14
|
16%
|
$34.06
|
$45.52
|
-25%
|
Crude
oil ($/bbl)
|
$67.56
|
$67.28
|
0%
|
$65.23
|
$67.28
|
-3%
|
Total
($/boe)
|
$42.66
|
$62.03
|
-31%
|
$38.24
|
$66.32
|
-42%
|
|
|
|
|
|||
Royalties
|
|
|
|
|||
Natural
gas ($/mcf)
|
$1.39
|
$1.20
|
16%
|
$1.14
|
$1.42
|
-20%
|
Natural
gas liquids ($/bbl)
|
$11.22
|
$10.83
|
4%
|
$6.67
|
$11.39
|
-41%
|
Crude
oil ($/bbl)
|
$8.80
|
$7.01
|
26%
|
$7.54
|
$8.61
|
-12%
|
Total
royalties ($/boe)
|
$8.72
|
$8.09
|
8%
|
$6.91
|
$9.38
|
-26%
|
|
|
|
|
|||
Production
costs
|
|
|
|
|||
Natural
gas ($/mcf)
|
$2.51
|
$3.28
|
-23%
|
$2.38
|
$3.15
|
-24%
|
Natural
gas liquids ($/bbl)
|
$9.61
|
$6.61
|
45%
|
$9.87
|
$7.34
|
34%
|
Crude
oil ($/bbl)
|
$24.19
|
$25.14
|
-4%
|
$16.83
|
$26.49
|
-36%
|
Total
production costs ($/boe)
|
$15.61
|
$17.39
|
-10%
|
$13.93
|
$16.98
|
-18%
|
|
|
|
|
|||
Netback
by Product
|
|
|
|
|||
Natural
gas ($/mcf)
|
$2.27
|
$6.75
|
-66%
|
$2.27
|
$8.38
|
-73%
|
Natural
gas liquids ($/bbl)
|
$32.66
|
$28.70
|
14%
|
$17.52
|
$26.79
|
-35%
|
Crude
oil ($/bbl)
|
$34.57
|
$35.13
|
-2%
|
$40.86
|
$32.18
|
27%
|
Netback
($/boe)
|
$18.33
|
$36.55
|
-50%
|
$17.40
|
$39.96
|
-56%
|
|
|
|
|
|
|
|
|
|
|
Fiscal
2007
|
Fiscal
2006
|
Fiscal
2005
|
|||||
|
Dec.
31/06
|
Sept.
30/06
|
June
30/06
|
Mar.
31/06
|
Dec.
31/05
|
Sept.
30/05
|
June
30/05
|
Mar.
31/05
|
|
|
|
|
|
|
|
|
|
Financial
Information:
|
|
|
|
|
|
|
|
|
Net
oil and gas revenue
|
$
315,957
|
$
308,307
|
$
200,131
|
$
166,941
|
$
326,114
|
$287,082
|
$
149,274
|
$
206,044
|
|
|
|
|
|
|
|
|
|
Income
(loss) from continuing
|
|
|
|
|
|
|
|
|
operations
|
$(857,845)
|
$
(960,798)
|
$(3,213,485)
|
$
368,323
|
$
(158,974)
|
$
(4,609)
|
$
(741,216)
|
$
(771,886)
|
Net
income (loss)
|
$(857,845)
|
$
(960,798)
|
$(3,213,485)
|
$
368,323
|
$
(158,974)
|
$
(4,609)
|
$
(891,216)
|
$
1,188,123
|
|
|
|
|
|
|
|
|
|
Income
(loss) from continuing
|
|
|
|
|
|
|
|
|
operations
per share
|
$
(0.21)
|
$
(0.22)
|
$
(0.76)
|
$
0.09
|
$
(0.04)
|
$
(0.001)
|
$
(0.18)
|
$
(0.19)
|
Net
income (loss) per share
|
$
(0.21)
|
$
(0.22)
|
$
(0.76)
|
$
0.09
|
$
(0.04)
|
$
(0.001)
|
$
(0.22)
|
$
0.29
|
Fully
diluted net income
|
|
|
|
|
|
|
|
|
(loss)
per share
|
$
(0.21)
|
$
(0.22)
|
$
(0.76)
|
$
0.08
|
$
(0.04)
|
$
(0.001)
|
$
(0.22)
|
$
0.26
|
|
|
|
|
|
|
|
|
|
Operating
Information:
|
|
|
|
|
|
|
|
|
Average
Daily Production
|
|
|
|
|
|
|
|
|
Natural
gas (mcf per day)
|
494
|
444
|
323
|
123
|
212
|
231
|
270
|
233
|
Natural
gas liquids (bbls per day)
|
16
|
6
|
3
|
4
|
16
|
13
|
10
|
14
|
Crude
oil (bbls per day)
|
13
|
12
|
10
|
15
|
11
|
11
|
13
|
14
|
Total
(boe per day)
|
112
|
92
|
66
|
39
|
62
|
62
|
69
|
66
|
|
|
|
|
|
|
|
|
|
Average
Commodity Prices
|
|
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
5.79
|
$
7.38
|
$
9.08
|
$
8.71
|
$
12.95
|
$
9.73
|
$
7.41
|
$
7.97
|
Natural
gas liquids ($/bbl)
|
$
34.06
|
$
47.34
|
$
48.05
|
$
48.17
|
$
45.52
|
$
47.01
|
$
41.81
|
$
32.67
|
Crude
oil ($/bbl)
|
$
65.23
|
$
70.48
|
$
67.01
|
$
66.51
|
$
67.28
|
$
68.30
|
$
65.76
|
$
52.71
|
Total
($/boe)
|
$
38.24
|
$
48.01
|
$
55.99
|
$
57.30
|
$
66.32
|
$
57.67
|
$
48.15
|
$
45.68
|
|
|
|
|
|
|
|
|
|
Royalties
|
|
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
1.14
|
$
1.62
|
$
1.38
|
$
1.74
|
$
1.42
|
$
0.98
|
$
1.69
|
$
1.18
|
Natural
gas liquids ($/bbl)
|
$
6.67
|
$
19.11
|
$
11.27
|
$
12.88
|
$
11.39
|
$
10.84
|
$
9.48
|
$
10.03
|
Crude
oil ($/bbl)
|
$
7.54
|
$
14.23
|
$
9.68
|
$
9.33
|
$
8.61
|
$
4.95
|
$
8.55
|
$
9.07
|
Total
royalties ($/boe)
|
$
6.91
|
$
10.91
|
$
9.08
|
$
10.27
|
$
9.38
|
$
6.77
|
$
9.75
|
$
8.07
|
|
|
|
|
|
|
|
|
|
Production
costs
|
|
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
2.38
|
$
2.74
|
$
3.28
|
$
3.89
|
$
3.15
|
$
3.36
|
$
2.80
|
$
1.60
|
Natural
gas liquids ($/bbl)
|
$
9.87
|
$
15.56
|
$
8.22
|
$
16.69
|
$
7.34
|
$
5.71
|
$
7.28
|
$
5.86
|
Crude
oil ($/bbl)
|
$
16.83
|
$
25.79
|
$
25.19
|
$
26.35
|
$
26.49
|
$
24.07
|
$
37.00
|
$
21.12
|
Total
production costs ($/boe)
|
$
13.93
|
$
17.65
|
$
18.90
|
$
23.84
|
$
16.98
|
$
17.81
|
$
19.24
|
$
10.99
|
|
|
|
|
|
|
|
|
|
Netback
by Product
|
|
|
|
|
|
|
|
|
Natural
gas ($/mcf)
|
$
2.27
|
$
3.02
|
$
4.42
|
$
3.08
|
$
8.38
|
$
5.39
|
$
2.92
|
$
5.19
|
Natural
gas liquids ($/bbl)
|
$
17.52
|
$
12.67
|
$
28.56
|
$
18.60
|
$
26.79
|
$
30.46
|
$
25.05
|
$
16.78
|
Crude
oil ($/bbl)
|
$
40.86
|
$
30.46
|
$
32.14
|
$
30.83
|
$
32.18
|
$
39.28
|
$
20.21
|
$
22.52
|
Netback
($/boe)
|
$
17.40
|
$
19.45
|
$
28.01
|
$
23.19
|
$
39.96
|
$
33.09
|
$
19.16
|
$
26.62
|
Common
shares
|
#
|
Consideration
|
Balance,
as at June 30, 2006
|
4,272,009
|
$43,781,030
|
Issued
pursuant to terms of convertible debenture
|
7,702
|
5,964
|
Options
exercised
|
12,800
|
11,001
|
Balance,
as at December 31, 2006
|
4,292,511
|
$43,797,995
|
Contributed
Surplus
|
Value
|
Balance,
as at June 30, 2006
|
$181,875
|
Grant
of options
|
6,735
|
Issued
pursuant to terms of convertible debenture
|
5,590
|
Balance,
as at December 31, 2006
|
$194,200
|
Exercise
|
Expiry
|
2006
|
2005
|
Price
|
Date
|
#
|
#
|
US$0.75
|
February
28, 2010
|
572,200
|
600,000
|
US$0.73
|
November
20, 2011
|
30,000
|
-
|
US$1.77
|
July
15, 2008
|
15,000
|
-
|
Balance
December 31, 2006
|
630,000
|
600,000
|