To: jim_p who wrote (74301 ) 9/22/2000 5:55:25 PM From: jim_p Respond to of 95453 Cash flow rankings as of today's closing. Take a look at SMOP and see how it compares with it's peers. 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 8/29/2000 10. Change in rating since 8/18/2000 11. 2Q 2000 vs. 2Q 1999 production growth 12. 1Q 2000 vs. 2Q 20000 production growth 13. Net change in Institutional ownership as of 8/29/2000. 14. Change in net institutional ownership from 8/29 vs. 7/18 15. 1999 finding cost per $BOE 16. Percent of current production is NG. Jim KCS $2.00 3.40 0.59 6.00 $20.40 920% 151.02% 59 0.00 0.00 -14.29% -2.33% 22.00% 23.20% 81.17% AXAS $3.75 3.07 1.22 6.00 $18.43 391.47% 96.03% 85 3.00 0.00 -18.85% -5.25% 6.30% 7.50% $3.15 77.75% MEXP $1.72 1.37 1.25 6.00 $8.22 378.23% 49.12% 23 3.00 0.00 -18.01% -4.00% -2.60% -8.90% 81.49% EEX $4.94 2.62 1.89 6.00 $15.70 217.94% 60.28% 213 1.86 -0.14 -1.64% -6.64% -4.80% -8.90% $13.54 77.05% BELW $7.19 3.64 1.97 6.00 $21.84 203.84% 74.87% 100 1.67 0.00 16.44% -3.04% 6.40% 9.70% $3.44 57.67% SMOP $3.00 1.40 2.1 6.00 $8.40 180.00% 33.00% 42 n/a n/a -23.00% -3.41% -1.50% 0.00% 52.00% PANA $3.25 1.44 2.26 6.00 $8.64 165.85% 96.87% 0 n/a n/a 15.39% 8.14% -2.00% 3.30% 62.91% KWK $8.75 3.88 2.26 6.00 $23.26 165.77% 76.12% 158 1.20 -0.20 82.30% 29.55% 1.30% -8.80% 81.13% TMR $6.13 2.56 2.39 6.00 $15.36 150.78% 81.80% 292 2.29 0.00 9.00% -5.02% -0.80% 0.60% $5.58 55.00% RRC $4.69 1.94 2.42 6.00 $11.64 148.29% 77.57% 205 2.25 0.00 -24.00% 0.67% -4.1% 0.10% $3.55 73.40% WZR $5.00 1.82 2.75 6.00 $10.92 118.40% 64.29% 45 n/a n/a -13.03% 5.54% 2.70% 2.77% 53.99% BOG $9.00 3.12 2.88 6.00 $18.72 108.00% 83.62% 283 1.25 -0.08 11.00% 4.43% 0.10% -1.00% $4.53 62.88% BNO $2.81 0.90 3.13 6.00 $5.40 91.97% 105.67% 83 0.00 0.00 -7.33% 1.39% 2.50% 3.20% 99.87% TLM $34.81 11.11 3.13 6.00 $66.66 91.48% 37.66% 4,816 1.10 0.00 43.00% 1.47% 2.80% -0.10% 39.28% GOU $5.38 1.56 3.4 6.00 $9.38 74.59% 60.23% 1,876 1.64 0.00 -17.85% 2.95% 0.20% 0.70% 43.09% PLX $18.19 4.98 3.7 6.00 $29.88 64.28% 92.31% 326 2.00 0.25 18.13% 6.94% -2.10% 3.10% $0.68 95.00% ROIL $9.00 2.42 3.7 6.00 $14.52 61.33% 31.81% 193 1.33 0.16 21.00% 4.00% 5.40% 5.10% 62.24% XTO $17.94 4.82 3.7 6.00 $28.92 61.22% 77.89% 1,246 1.50 0.00 -3.02% -4.59% 12.30% 13.00% $4.23 92.00% EPEX $4.03 1.06 3.80 6.00 $6.36 57.78% 9.80% 37 1.25 0.00 20.37% 15.53% -2.80% 1.20% $10.55 79.22% CHK $6.72 1.76 3.82 6.00 $10.56 57.17% 113.77% 972 1.50 0.00 1.63% 0.54% 11.90% 7.60% $4.02 86.00% DNR $7.00 1.78 3.9 6.00 $10.68 52.57% 60.20% 321 2.00 -0.25 22.00% 2.00% -0.50% 0.90% $1.83 24.37% HSE $32.44 8.22 3.9 6.00 $49.32 52.04% 75.74% 594 1.43 0.05 14.00% 3.07% 4.50% 1.90% $2.95 79.35% TXLI $7.84 1.98 4.0 6.00 $11.88 51.45% 31.53% 52 1.50 0.00 49.71% -1.34% 6.00% 6.70% 42.75% GRL $11.63 2.92 4.0 6.00 $17.52 50.71% 22.04% 1,022 1.50 -0.17 -2.90% 0.42% 0.20% -0.50% 57.08% OXY $22.28 5.56 4.00 6.00 $33.38 49.83% 64.48% 8,219 2.19 0.00 13.00% 45.45% 2.30% 1.60% 38.30% AOG $40.88 10.02 4.1 6.00 $60.12 47.08% 44.80% 5,829 n/a n/a 14.00% 1.00% 0.00% 0.00% 77.93% PXD $14.13 3.40 4.2 6.00 $20.39 44.37% 67.88% 1,402 2.06 -0.03 -23.57% 2.74% 3.40% 2.80% $2.21 47.24% KP $21.06 5.02 4.2 6.00 $30.12 43.00% 38.41% 259 1.00 -0.33 2.82% -5.51% 6.20% -0.70% 60.80% CRK $11.06 2.60 4.3 6.00 $15.60 41.01% 63.28% 283 1.64 0.00 6.00% -2.60% 0.70% -1.40% $5.34 72.11% NEV $19.06 4.46 4.3 6.00 $26.76 40.38% 68.37% 335 1.82 0.11 -4.61% -2.53% 3.10% 5.50% $1.10 14.18% OEI $14.78 3.39 4.4 6.00 $20.35 37.67% 55.00% 3,181 1.38 -0.07 -28.00% -10.00% 3.40% -4.10% $5.13 50.00% KMG $62.44 14.27 4.4 6.00 $85.63 37.14% 56.70% 5,884 1.97 0.06 10.67% -1.57% 0.40% -8.60% 31.54% VPI $21.19 4.74 4.5 6.00 $28.44 34.23% 48.85% 1,330 1.28 0.00 19.19% 5.23% 4.50% 1.70% $1.18 31.14% MHR $8.31 1.85 4.49 6.00 $11.10 33.53% 82.92% 167 1.33 -0.17 7.00% -5.50% -0.30% -0.90% 70.58% THX $24.63 5.40 4.6 6.00 $32.40 31.57% 46.09% 717 1.96 0.17 11.00% 0.20% 0.50% 0.10% $6.52 97.31% UCL $34.84 7.26 4.80 6.00 $43.56 25.01% 52.30% 8,462 1.66 -0.09 5.20% 0.20% 1.40% 2.50% 65.48% BSNX $19.25 3.96 4.9 6.00 $23.76 23.43% 16.00% 356 2.23 0.09 -25.00% -12.00% -3.50% -1.40% $6.83 76.00% BR $34.91 6.94 5.0 6.00 $41.64 19.29% 44.38% 7,523 1.66 0.00 2.00% -7.00% -0.50% -4.70% $4.22 93.00% CID $20.44 4.02 5.1 6.00 $24.12 18.02% 5.13% 332 1.14 -0.11 -11.79% -5.10% 0.00% 1.10% 73.49% POG $19.69 3.82 5.2 6.00 $22.93 16.46% 41.54% 334 1.50 0.00 8.00% -3.00% 5.10% 2.00% $1.07 77.00% APA $59.13 11.36 5.2 6.00 $68.16 15.28% 43.00% 6,748 1.67 -0.01 26.00% 0.61% 5.70% 1.90% $5.94 50.00% PRZ $18.63 3.56 5.2 6.00 $21.36 14.68% 66.04% 248 1.00 0.00 n/a 14.90% 0.30% 0.30% 51.11% COG $18.75 3.42 5.5 6.00 $20.52 9.44% 53.78% 543 1.83 0.00 -7.12% -4.00% 23.90% 24.50% $5.49 92.00% BEXP $2.88 0.52 5.5 6.00 $3.12 8.52% 94.42% 48 2.00 0.00 2.20% 3.13% 0.00% -10.20% 66.00% MARY $22.00 3.96 5.6 6.00 $23.76 8.00% 6.08% 613 1.25 -0.02 78.25% 3.86% -1.20% -0.70% $3.25 73.50% PPP $25.00 4.49 5.6 6.00 $26.92 7.70% 55.05% 1,010 1.83 -0.11 68.22% -2.25% 1.10% -2.60% 97.31% NBL $36.81 6.59 5.6 6.00 $39.54 7.40% 41.32% 2,056 1.65 0.00 -14.24% -17.05% 3.40% 0.20% $2.13 71.94% FST $14.88 2.61 5.7 6.00 $15.64 5.16% 49.96% 805 1.65 0.00 -14.00% 1.92% 2.20% 9.40% 70.73% EOG $38.00 6.58 5.8 6.00 $39.45 3.83% 45.00% 4,417 1.39 0.01 -8.15% -3.88% 8.50% 11.60% $4.86 99.00% CWEI $38.75 6.53 5.9 6.00 $39.16 1.07% 29.62% 357 2.00 -0.33 18.04% 32.28% 1.40% 0.90% 37.55% SGY $51.69 8.48 6.1 6.00 $50.88 -1.56% 27.63% 716 1.35 0.04 12.00% 7.00% 4.30% 4.10% $8.18 67.73% LD $35.81 5.73 6.3 6.00 $34.36 -4.05% 59.09% 1,546 1.76 -0.10 4.00% 2.30% 10.40% 4.60% $4.23 87.27% DVN $56.44 8.79 6.4 6.00 $52.77 -6.50% 45.06% 4,911 1.30 0.03 111.00% 1.06% 7.90% 5.90% $5.20 69.58% MMR $12.00 1.82 6.6 6.00 $10.94 -8.83% 83.95% 190 1.83 0.00 -29.20% -22.44% 14.70% 12.50% 68.89% BRR $35.69 5.42 6.6 6.00 $32.52 -8.88% 50.52% 1,181 1.58 -0.19 14.00% -2.65% 6.30% 4.00% $3.09 95.00% NFX $43.31 6.50 6.7 6.00 $39.00 -9.96% 32.66% 1,840 1.64 0.01 21.00% 12.00% 0.40% -2.60% $6.18 77.00% SFY $38.38 5.28 7.3 6.00 $31.68 -17.45% 54.66% 851 1.62 0.00 2.00% 2.77% 9.00% 10.90% $7.40 64.00% TMBR $24.00 3.30 7.3 6.00 $19.80 -17.50% 11.00% 90 1.83 -0.05 46.00% 5.56% 6.30% 4.00% $4.21 82.24% CPE $15.94 2.15 7.4 6.00 $12.91 -19.00% 44.03% 196 1.08 -0.02 8.22% -12.79% 11.90% 11.60% $3.40 90.00% BKP $8.95 1.20 7.5 6.00 $7.19 -19.69% 37.98% 903 1.64 0.00 11.00% 3.98% n/a n/a 51.23% CRZO $9.94 1.00 9.9 6.00 $6.00 -39.63% 41.02% 139 3.00 0.00 69.00% 14.00% -0.20% 0.60% 80.00% PQUE $3.63 0.32 11.3 6.00 $1.92 -47.03% 6.94% 107 1.00 0.00 52.00% -0.39% 2.10% -8.00% 80.25% ESNJ $3.31 0.28 12.0 6.00 $1.65 -50.05% 30.57% 63 1.00 0.00 469.26% -6.61% 6.40% 3.00% 85.84% APC $61.58 4.75 13.0 6.00 $28.52 -53.69% 50.00% 8,028 1.45 -0.05 15.45% 7.58% 18.60% 13.10% $4.87 70.52% OIL $40.56 2.78 14.6 6.00 $16.69 -58.84% 43.73% 1,467 1.86 0.22 -5.31% 9.25% 4.60% -9.00% 0.00% PENG $51.06 3.42 14.9 6.00 $20.51 -59.83% 0.00% 433 2.33 0.00 25.02% 2.75% 8.30% 4.80% 79.07% EEE $2.63 0.12 21.8 6.00 $0.72 -72.43% 40.04% 349 n/a n/a -18.55% -10.99% 9.10% 11.00% 75.99% Average 20.50 4.050 5.07 6.00 24.30 61.43% 53.17% 1,450 1.62 -0.021 17.58% 0.89% 3.73% 2.313% $4.40 66.43%