To: ItsAllCyclical who wrote (71390 ) 8/22/2000 4:59:36 PM From: jim_p Respond to of 95453 Cash flow rankings as of todays closing. The headings are as follows: 1. Stock price 2. 1H annualized cash flow 3. Price/DCFPS 4. DCFPS times 6 5. Adjusted stock price using 6X cash flow 6. % increase or decrease in stock price 7. Leverage 8. Market Cap 9. Analyst rating as of 8/16/2000 10. Change in rating since 7/28/2000 11. 2Q 2000 vs. 2Q 1999 production growth 12. 1Q 2000 vs. 2Q 20000 production growth 13. Net change in Institutional ownership as of 7/28/2000. 14. Change in net institutional ownership from 7/18 vs. 7/28 15. 1999 finding cost per $BOE 16. Percent of current production is NG. Jim 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 KCS $1.19 3.40 0.35 6.00 $20.40 1617% 151.02% 35 0.00 0.00 -14.29% -2.33% -1.20% 0.00% 81.17% AXAS $2.94 3.07 0.96 6.00 $18.43 527.30% 96.03% 0 3.00 0.00 -18.85% -5.25% 6.30% -1.40% $3.15 77.75% MEXP $1.56 1.37 1.14 6.00 $8.22 425.96% 49.12% 20 3.00 0.00 -18.01% -4.00% -5.30% 0.00% 81.49% PANA $2.26 1.44 1.57 6.00 $8.64 282.30% 96.87% 0 n/a n/a 15.39% 8.14% -0.07% 0.00% 62.91% WZR $3.13 1.82 1.72 6.00 $10.92 249.44% 64.29% 28 n/a n/a -13.03% 5.54% 2.70% 0.20% 53.99% KWK $8.38 3.88 2.16 6.00 $23.26 177.67% 76.12% 153 1.40 0.00 82.30% 29.55% 10.10% 0.30% 81.13% EEX $5.69 2.62 2.17 6.00 $15.70 176.02% 60.28% 245 1.86 -0.14 -1.64% -6.64% 4.10% 8.60% $13.54 77.05% BELW $8.00 3.64 2.20 6.00 $21.84 173.00% 74.87% 111 1.67 0.00 16.44% -3.04% -3.30% -0.80% $3.44 57.67% BNO $2.00 0.90 2.22 6.00 $5.40 170.00% 105.67% 59 0.00 0.00 -7.33% 1.39% -0.70% 0.60% 99.87% RRC $4.44 1.94 2.29 6.00 $11.64 162.28% 77.57% 194 2.25 0.00 -24.00% 0.67% -4.2% -2.60% $3.55 73.40% TMR $5.88 2.56 2.29 6.00 $15.36 161.45% 81.80% 274 2.29 0.00 9.00% -5.02% -1.40% 0.50% $5.58 55.00% EEE $2.25 0.93 2.4 6.00 $5.58 147.80% 60.23% 296 n/a n/a 4.40% -5.79% -1.90% 0.30% 75.99% BOG $9.00 3.12 2.88 6.00 $18.72 108.00% 83.62% 280 1.25 -0.08 11.00% 4.43% 1.10% 0.30% $4.53 62.88% ROIL $7.19 2.42 3.0 6.00 $14.52 102.00% 31.81% 154 1.33 0.16 21.00% 4.00% 0.30% 0.20% 62.24% EPEX $3.19 1.06 3.01 6.00 $6.36 99.50% 9.80% 29 1.25 0.00 20.37% 15.53% -4.00% 0.00% $10.55 79.22% TLM $33.50 11.11 3.02 6.00 $66.66 98.99% 37.66% 4,635 1.10 0.00 43.00% 1.47% 2.90% -0.90% 39.28% GRL $9.44 2.92 3.2 6.00 $17.52 85.63% 22.04% 830 1.50 -0.17 -2.90% 0.42% 0.70% -0.60% 57.08% DNR $5.81 1.78 3.3 6.00 $10.68 83.73% 60.20% 267 2.00 -0.25 22.00% 2.00% -1.40% 0.00% $1.83 24.37% GOU $5.25 1.56 3.4 6.00 $9.38 78.74% 60.23% 1,832 1.64 0.00 -17.85% 2.95% -0.50% 0.20% 43.09% PLX $16.81 4.98 3.4 6.00 $29.88 77.72% 92.31% 302 2.00 0.25 18.13% 6.94% -5.20% -3.50% $0.68 95.00% KP $17.50 5.02 3.5 6.00 $30.12 72.11% 38.41% 203 1.00 -0.33 2.82% -5.51% 6.90% 0.50% 60.80% TXLI $7.00 1.98 3.5 6.00 $11.88 69.71% 31.53% 47 1.50 0.00 49.71% -1.34% -0.70% 0.00% 42.75% CRK $9.63 2.60 3.7 6.00 $15.60 62.08% 63.28% 246 1.64 0.00 6.00% -2.60% 2.10% -1.00% $5.34 72.11% MHR $6.88 1.85 3.72 6.00 $11.10 61.45% 82.92% 139 1.33 -0.17 7.00% -5.50% 0.60% 0.00% 70.58% AOG $37.44 10.02 3.7 6.00 $60.12 60.59% 44.80% 5,339 n/a n/a 14.00% 1.00% 0.00% 0.10% 77.93% HSE $31.50 8.22 3.8 6.00 $49.32 56.57% 75.74% 577 1.38 0.05 14.00% 3.07% 2.60% -2.00% $2.95 79.35% OXY $21.50 5.56 3.86 6.00 $33.38 55.27% 64.48% 7,931 2.19 0.00 13.00% 45.45% 0.70% 1.20% 38.30% PXD $13.50 3.40 4.0 6.00 $20.39 51.06% 67.88% 1,340 2.09 -0.04 -23.57% 2.74% 0.60% 4.00% $2.21 47.24% CHK $7.00 1.76 3.98 6.00 $10.56 50.86% 113.77% 1,013 1.50 0.00 1.63% 0.54% 4.30% 1.20% $4.02 86.00% SFS $12.25 3.06 4.0 6.00 $18.36 49.88% 48.05% 2,258 1.48 0.00 35.29% 2.68% -1.00% -1.70% $6.56 52.00% NEV $18.31 4.46 4.1 6.00 $26.76 46.13% 68.37% 322 1.79 0.08 -4.61% -2.53% -2.40% 4.70% $1.10 14.18% KMG $61.25 14.27 4.3 6.00 $85.63 39.80% 56.70% 5,772 1.97 0.06 10.67% -1.57% 9.00% -1.90% 31.54% VPI $20.50 4.74 4.3 6.00 $28.44 38.73% 48.85% 1,287 1.28 0.00 19.19% 5.23% 2.80% 0.80% $1.18 31.14% OEI $14.81 3.39 4.4 6.00 $20.35 37.37% 55.00% 3,421 1.38 -0.07 -28.00% -10.00% 7.50% 4.20% $5.13 50.00% THX $24.00 5.40 4.4 6.00 $32.40 35.00% 46.09% 699 1.96 0.17 11.00% 0.20% 0.40% -0.10% $6.52 97.31% UCL $33.81 7.26 4.66 6.00 $43.56 28.83% 52.30% 8,212 1.66 -0.09 5.20% 0.20% -1.10% 0.10% 65.48% BEXP $2.50 0.52 4.8 6.00 $3.12 24.80% 94.42% 42 2.00 0.00 2.20% 3.13% 10.20% 0.00% 66.00% MARY $38.88 7.92 4.9 6.00 $47.52 22.24% 6.08% 542 1.25 -0.02 78.25% 3.86% -0.50% 0.50% $3.25 73.50% SFY $26.19 5.28 5.0 6.00 $31.68 20.97% 54.66% 547 1.62 0.00 2.00% 2.77% -1.90% -2.30% $7.40 64.00% BSNX $19.69 3.96 5.0 6.00 $23.76 20.68% 16.00% 365 2.14 -0.09 -25.00% -12.00% -2.10% 0.30% $6.83 76.00% CID $20.38 4.02 5.1 6.00 $24.12 18.38% 5.13% 331 1.14 -0.11 -11.79% -5.10% -1.10% 0.00% 73.49% APA $60.25 11.36 5.3 6.00 $68.16 13.13% 43.00% 6,877 1.66 0.03 26.00% 0.61% 3.80% 0.30% $5.94 50.00% XTO $25.75 4.82 5.3 6.00 $28.92 12.31% 77.89% 1,186 1.50 0.00 -3.02% -4.59% -0.70% 2.10% $4.23 92.00% NBL $35.88 6.59 5.4 6.00 $39.54 10.21% 41.32% 2,004 1.65 0.00 -14.24% -17.05% 3.20% 1.90% $2.13 71.94% POG $21.00 3.82 5.5 6.00 $22.93 9.19% 41.54% 356 1.50 0.00 8.00% -3.00% 3.10% 3.20% $1.07 77.00% FST $14.44 2.61 5.5 6.00 $15.64 8.34% 49.96% 773 1.65 0.00 -14.00% 1.92% -7.20% -1.60% 70.73% BR $38.69 6.94 5.6 6.00 $41.64 7.63% 44.38% 8,338 1.62 0.10 2.00% -7.00% 4.20% 1.10% $4.22 93.00% EOG $36.69 6.58 5.6 6.00 $39.45 7.54% 45.00% 4,264 1.36 -0.07 -8.15% -3.88% -3.10% -0.40% $4.86 99.00% LD $32.25 5.73 5.6 6.00 $34.36 6.55% 59.09% 1,309 1.72 -0.14 4.00% 2.30% 5.80% 0.30% $4.23 87.27% PPP $25.38 4.49 5.7 6.00 $26.92 6.11% 55.05% 1,025 1.94 -0.12 68.22% -2.25% 3.70% 0.30% 97.31% COG $19.69 3.42 5.8 6.00 $20.52 4.23% 53.78% 570 1.83 0.00 -7.12% -4.00% -0.60% 0.50% $5.49 92.00% PRZ $20.56 3.56 5.8 6.00 $21.36 3.88% 66.04% 273 1.00 0.00 n/a 14.90% 0.00% 0.00% 51.11% MMR $10.69 1.82 5.9 6.00 $10.94 2.36% 83.95% 131 1.83 0.00 -29.20% -22.44% 2.20% 2.10% 68.89% CWEI $39.00 6.53 6.0 6.00 $39.16 0.42% 29.62% 358 2.33 0.00 18.04% 32.28% 0.50% -0.30% 37.55% NFX $40.44 6.50 6.2 6.00 $39.00 -3.56% 32.66% 1,718 1.65 0.02 21.00% 12.00% 3.00% 3.40% $6.18 77.00% BRR $33.81 5.42 6.2 6.00 $32.52 -3.82% 50.52% 1,102 1.58 -0.19 14.00% -2.65% 2.30% 1.40% $3.09 95.00% DVN $56.31 8.79 6.4 6.00 $52.77 -6.29% 45.06% 4,876 1.26 0.03 111.00% 1.06% 2.00% -0.20% $5.20 69.58% TMBR $21.75 3.30 6.6 6.00 $19.80 -8.97% 11.00% 77 1.78 -0.10 46.00% 5.56% 2.30% -0.70% $4.21 82.24% CPE $14.50 2.15 6.7 6.00 $12.91 -10.97% 44.03% 178 1.08 -0.02 8.22% -12.79% 0.30% -0.80% $3.40 90.00% SGY $58.50 8.48 6.9 6.00 $50.88 -13.03% 27.63% 268 1.35 0.04 12.00% 7.00% 0.20% -1.80% $8.18 67.73% PQUE $3.31 0.32 10.4 6.00 $1.92 -42.05% 6.94% 80 1.00 0.00 52.00% -0.39% 10.10% 0.20% 80.25% ESNJ $2.94 0.28 10.7 6.00 $1.65 -43.68% 30.57% 55 1.00 0.00 469.26% -6.61% 3.40% 0.00% 85.84% CRZO $10.88 1.00 10.9 6.00 $6.00 -44.83% 41.02% 185 3.00 0.00 69.00% 14.00% -0.80% 0.00% 80.00% PENG $42.75 3.42 12.5 6.00 $20.51 -52.01% 0.00% 362 2.33 0.00 25.02% 2.75% 3.50% 0.30% 79.07% APC $60.44 4.75 12.7 6.00 $28.52 -52.82% 50.00% 7,879 1.41 -0.11 15.45% 7.58% 5.50% 1.40% $4.87 70.52% OIL $46.38 2.78 16.7 6.00 $16.69 -64.00% 43.73% 1,677 1.88 0.13 -5.31% 9.25% 13.60% 0.00% 0.00% Average $20.52 4.192 4.87 6.00 $25.15 85.96% 54.54% 1,459 1.63 -0.019 18.65% 0.84% 1.46% 0.344% $4.40 67.81%