To: jim_p who wrote (71496 ) 8/23/2000 2:53:47 PM From: jim_p Read Replies (1) | Respond to of 95453 que seria, I added BKP, but they don't compare very well with other Canadian oil companies? I used .673 for the exchange rate and assumed the earnings report was in CND$. Cash flow rankings as of today at 1:30. 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 $1.44 3.40 0.42 6.00 $20.40 1319% 151.02% 42 0.00 0.00 -14.29% -2.33% -1.20% 0.00% 81.17% $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% $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% $2.27 1.44 1.58 6.00 $8.64 280.62% 96.87% 0 n/a n/a 15.39% 8.14% -0.07% 0.00% 62.91% $3.25 1.82 1.79 6.00 $10.92 236.00% 64.29% 29 n/a n/a -13.03% 5.54% 2.70% 0.20% 53.99% $5.56 2.62 2.13 6.00 $15.70 182.22% 60.28% 239 1.86 -0.14 -1.64% -6.64% 4.10% 8.60% $13.54 77.05% $1.94 0.90 2.15 6.00 $5.40 178.64% 105.67% 57 0.00 0.00 -7.33% 1.39% -0.70% 0.60% 99.87% $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% $8.03 3.64 2.21 6.00 $21.84 171.95% 74.87% 111 1.67 0.00 16.44% -3.04% -3.30% -0.80% $3.44 57.67% $6.19 2.56 2.42 6.00 $15.36 148.22% 81.80% 295 2.29 0.00 9.00% -5.02% -1.40% 0.50% $5.58 55.00% $4.81 1.94 2.48 6.00 $11.64 141.85% 77.57% 210 2.25 0.00 -24.00% 0.67% -4.2% -2.60% $3.55 73.40% $2.31 0.93 2.5 6.00 $5.58 141.05% 60.23% 305 n/a n/a 4.40% -5.79% -1.90% 0.30% 75.99% $9.25 3.12 2.96 6.00 $18.72 102.38% 83.62% 288 1.25 -0.08 11.00% 4.43% 1.10% 0.30% $4.53 62.88% $34.31 11.11 3.09 6.00 $66.66 94.27% 37.66% 4,747 1.10 0.00 43.00% 1.47% 2.90% -0.90% 39.28% $7.81 2.42 3.2 6.00 $14.52 85.84% 31.81% 168 1.33 0.16 21.00% 4.00% 0.30% 0.20% 62.24% $6.00 1.78 3.4 6.00 $10.68 78.00% 60.20% 275 2.00 -0.25 22.00% 2.00% -1.40% 0.00% $1.83 24.37% $10.06 2.92 3.4 6.00 $17.52 74.10% 22.04% 885 1.50 -0.17 -2.90% 0.42% 0.70% -0.60% 57.08% $3.69 1.06 3.48 6.00 $6.36 72.45% 9.80% 34 1.25 0.00 20.37% 15.53% -4.00% 0.00% $10.55 79.22% $5.50 1.56 3.5 6.00 $9.38 70.62% 60.23% 1,919 1.64 0.00 -17.85% 2.95% -0.50% 0.20% 43.09% $17.63 4.98 3.5 6.00 $29.88 69.53% 92.31% 317 2.00 0.25 18.13% 6.94% -5.20% -3.50% $0.68 95.00% $18.13 5.02 3.6 6.00 $30.12 66.18% 38.41% 211 1.00 -0.33 2.82% -5.51% 6.90% 0.50% 60.80% $7.31 1.98 3.7 6.00 $11.88 62.45% 31.53% 49 1.50 0.00 49.71% -1.34% -0.70% 0.00% 42.75% $9.88 2.60 3.8 6.00 $15.60 57.97% 63.28% 253 1.64 0.00 6.00% -2.60% 2.10% -1.00% $5.34 72.11% $38.31 10.02 3.8 6.00 $60.12 56.92% 44.80% 5,463 n/a n/a 14.00% 1.00% 0.00% 0.10% 77.93% $7.13 1.85 3.85 6.00 $11.10 55.79% 82.92% 144 1.33 -0.17 7.00% -5.50% 0.60% 0.00% 70.58% $32.25 8.22 3.9 6.00 $49.32 52.93% 75.74% 590 1.38 0.05 14.00% 3.07% 2.60% -2.00% $2.95 79.35% $22.13 5.56 3.98 6.00 $33.38 50.89% 64.48% 8,161 2.19 0.00 13.00% 45.45% 0.70% 1.20% 38.30% $12.31 3.06 4.0 6.00 $18.36 49.11% 48.05% 2,270 1.48 0.00 35.29% 2.68% -1.00% -1.70% $6.56 52.00% $13.81 3.40 4.1 6.00 $20.39 47.63% 67.88% 1,371 2.09 -0.04 -23.57% 2.74% 0.60% 4.00% $2.21 47.24% $18.63 4.46 4.2 6.00 $26.76 43.68% 68.37% 328 1.79 0.08 -4.61% -2.53% -2.40% 4.70% $1.10 14.18% $7.44 1.76 4.23 6.00 $10.56 41.97% 113.77% 1,076 1.50 0.00 1.63% 0.54% 4.30% 1.20% $4.02 86.00% $2.25 0.52 4.3 6.00 $3.12 38.67% 94.42% 38 2.00 0.00 2.20% 3.13% 10.20% 0.00% 66.00% $62.50 14.27 4.4 6.00 $85.63 37.00% 56.70% 5,890 1.97 0.06 10.67% -1.57% 9.00% -1.90% 31.54% $21.50 4.74 4.5 6.00 $28.44 32.28% 48.85% 1,349 1.28 0.00 19.19% 5.23% 2.80% 0.80% $1.18 31.14% $24.88 5.40 4.6 6.00 $32.40 30.25% 46.09% 725 1.96 0.17 11.00% 0.20% 0.40% -0.10% $6.52 97.31% $15.88 3.39 4.7 6.00 $20.35 28.18% 55.00% 4,151 1.38 -0.07 -28.00% -10.00% 7.50% 4.20% $5.13 50.00% $35.19 7.26 4.85 6.00 $43.56 23.79% 52.30% 8,546 1.66 -0.09 5.20% 0.20% -1.10% 0.10% 65.48% $40.50 7.92 5.1 6.00 $47.52 17.33% 6.08% 565 1.25 -0.02 78.25% 3.86% -0.50% 0.50% $3.25 73.50% $20.38 3.96 5.1 6.00 $23.76 16.61% 16.00% 377 2.14 -0.09 -25.00% -12.00% -2.10% 0.30% $6.83 76.00% $27.25 5.28 5.2 6.00 $31.68 16.26% 54.66% 570 1.62 0.00 2.00% 2.77% -1.90% -2.30% $7.40 64.00% $20.88 4.02 5.2 6.00 $24.12 15.54% 5.13% 339 1.14 -0.11 -11.79% -5.10% -1.10% 0.00% 73.49% $25.88 4.82 5.4 6.00 $28.92 11.77% 77.89% 1,198 1.50 0.00 -3.02% -4.59% -0.70% 2.10% $4.23 92.00% $62.75 11.36 5.5 6.00 $68.16 8.62% 43.00% 7,162 1.66 0.03 26.00% 0.61% 3.80% 0.30% $5.94 50.00% $21.44 3.82 5.6 6.00 $22.93 6.96% 41.54% 363 1.50 0.00 8.00% -3.00% 3.10% 3.20% $1.07 77.00% $37.63 6.59 5.7 6.00 $39.54 5.08% 41.32% 2,102 1.65 0.00 -14.24% -17.05% 3.20% 1.90% $2.13 71.94% $37.56 6.58 5.7 6.00 $39.45 5.03% 45.00% 4,366 1.36 -0.07 -8.15% -3.88% -3.10% -0.40% $4.86 99.00% $39.69 6.94 5.7 6.00 $41.64 4.92% 44.38% 8,553 1.62 0.10 2.00% -7.00% 4.20% 1.10% $4.22 93.00% $25.88 4.49 5.8 6.00 $26.92 4.06% 55.05% 1,045 1.94 -0.12 68.22% -2.25% 3.70% 0.30% 97.31% $33.31 5.73 5.8 6.00 $34.36 3.15% 59.09% 1,352 1.72 -0.14 4.00% 2.30% 5.80% 0.30% $4.23 87.27% $20.81 3.56 5.8 6.00 $21.36 2.63% 66.04% 276 1.00 0.00 n/a 14.90% 0.00% 0.00% 51.11% $15.38 2.61 5.9 6.00 $15.64 1.74% 49.96% 823 1.65 0.00 -14.00% 1.92% -7.20% -1.60% 70.73% $10.81 1.82 5.9 6.00 $10.94 1.18% 83.95% 132 1.83 0.00 -29.20% -22.44% 2.20% 2.10% 68.89% $20.44 3.42 6.0 6.00 $20.52 0.40% 53.78% 592 1.83 0.00 -7.12% -4.00% -0.60% 0.50% $5.49 92.00% $39.63 6.53 6.1 6.00 $39.16 -1.16% 29.62% 364 2.33 0.00 18.04% 32.28% 0.50% -0.30% 37.55% $34.38 5.42 6.3 6.00 $32.52 -5.40% 50.52% 1,134 1.58 -0.19 14.00% -2.65% 2.30% 1.40% $3.09 95.00% $56.75 8.79 6.5 6.00 $52.77 -7.02% 45.06% 4,914 1.26 0.03 111.00% 1.06% 2.00% -0.20% $5.20 69.58% $42.00 6.50 6.5 6.00 $39.00 -7.14% 32.66% 1,784 1.65 0.02 21.00% 12.00% 3.00% 3.40% $6.18 77.00% $7.95 1.20 6.6 6.00 $7.19 -9.59% 37.98% 802 1.64 0.00 11.00% 3.98% n/a n/a 51.23% $22.50 3.30 6.8 6.00 $19.80 -12.00% 11.00% 80 1.78 -0.10 46.00% 5.56% 2.30% -0.70% $4.21 82.24% $14.81 2.15 6.9 6.00 $12.91 -12.85% 44.03% 182 1.08 -0.02 8.22% -12.79% 0.30% -0.80% $3.40 90.00% $60.31 8.48 7.1 6.00 $50.88 -15.64% 27.63% 274 1.35 0.04 12.00% 7.00% 0.20% -1.80% $8.18 67.73% $10.19 1.00 10.2 6.00 $6.00 -41.11% 41.02% 173 3.00 0.00 69.00% 14.00% -0.80% 0.00% 80.00% $3.38 0.32 10.5 6.00 $1.92 -43.11% 6.94% 81 1.00 0.00 52.00% -0.39% 10.10% 0.20% 80.25% $3.00 0.28 10.9 6.00 $1.65 -44.84% 30.57% 57 1.00 0.00 469.26% -6.61% 3.40% 0.00% 85.84% $41.19 3.42 12.0 6.00 $20.51 -50.19% 0.00% 349 2.33 0.00 25.02% 2.75% 3.50% 0.30% 79.07% $62.88 4.75 13.2 6.00 $28.52 -54.64% 50.00% 8,197 1.41 -0.11 15.45% 7.58% 5.50% 1.40% $4.87 70.52% $47.13 2.78 16.9 6.00 $16.69 -64.57% 43.73% 1,704 1.88 0.13 -5.31% 9.25% 13.60% 0.00% 0.00% $20.88 4.147 5.00 6.00 $24.88 76.19% 54.29% 1,502 1.63 -0.019 18.53% 0.89% 1.46% 0.344% $4.40 67.56%