SABA PETROLEUM CO
10-Q, 1997-08-21
CRUDE PETROLEUM & NATURAL GAS
Previous: UNITED CASH MANAGEMENT INC, 24F-2NT, 1997-08-21
Next: SABA PETROLEUM CO, S-8, 1997-08-21





                                        U.S. SECURITIES AND EXCHANGE COMMISSION

                                                        Washington, D.C. 20549

- -------------------------------------------------------------------------------

                                                              FORM 10-QSB
- --------- ---------------------------------------------------------------------


                                     QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                                     OF THE SECURITIES AND EXCHANGE ACT OF 1934

                                                 For the quarterly period ended
                                                             June 30, 1997

                                                 Commission File Number 1-12322

- -------------------------------------------------------------------------------

                                                        SABA PETROLEUM COMPANY

- -------------------------------------------------------------------------------
              (Exact name of small business issuer as specified in its charter)

         Delaware                                             47-0617589
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                             Identification No.)

                                                  3201 Airpark Drive, Suite 201
                                                         Santa Maria, CA 93455
                                       (Address of principal executive offices)

Issuer's telephone number, including area code: (805) 347-8700

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period  that the issuer was  required  to file such  reports),  and (2) has been
subject to such filing requirements for the past 90 days.

                  YES   X                            NO_____

At August 8, 1997,  10,690,461  shares of common  stock,  $.001 par value,  were
outstanding.

Transitional Small Business Disclosure Format.  [  ] Yes    [X] No





                                                        SABA PETROLEUM COMPANY

                                                               CONTENTS

                                                                       Page(s)

PART I.-FINANCIAL INFORMATION

Item 1. Financial Statements

         Condensed Consolidated Balance Sheet as of June 30, 1997             3

         Condensed Consolidated Statements of Income for the six
                  and three month periods ended June 30, 1997 and 1996        4

         Condensed Consolidated Statements of Cash Flows for
                  the six months ended June 30, 1997 and 1996                 5

         Notes to Condensed Consolidated Financial Statements              6-10

Item 2. Management's Discussion and Analysis                              11-19

PART II.-OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K                                     20

SIGNATURES                                                                   21



















<PAGE>

<TABLE>
<CAPTION>


PART I - FINANCIAL INFORMATION
SABA PETROLEUM COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 1997
                       (Unaudited)

<S>                                                                            <C>   

                        ASSETS
Current assets:
   Cash and cash equivalents                                                    $           743,180
   Accounts receivable, net of allowance for doubtful
          accounts of $71,300                                                             5,791,759
   Other current assets                                                                   3,606,314
                                                                                    ----------------
          Total current assets                                                           10,141,253
                                                                                    ----------------
Property and equipment (Note 3):
   Oil and gas properties (full cost method)                                             55,089,489
   Land, plant and equipment                                                              7,598,858
                                                                                    ----------------
                                                                                         62,688,347
   Less accumulated depletion and depreciation                                         (18,435,163)
                                                                                    ----------------
          Total property and equipment                                                   44,253,184
                                                                                    ----------------

Other assets                                                                              2,061,348

                                                                                    ================
                                                                                $        56,455,785
                                                                                    ================
         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable and accrued liabilities                                       $       9,410,206
   Current portion of long-term debt                                                      3,658,113
                                                                                    ----------------
          Total current liabilities                                                      13,068,319

Long-term debt, net of current portion (Note 3)                                          20,109,307
Other liabilities and deferred taxes                                                        692,626
           Minority interest in consolidated subsidiary                                     818,927
                                                                                    ----------------
           Total liabilities                                                             34,689,179
                                                                                    ----------------

Commitments and contingencies (Note 6)
Stockholders' equity:
   Preferred stock - $.001 par value, authorized
             50,000,000 shares; none issued                                                -
   Common stock - $.001 par value, authorized
             150,000,000 shares; issued and outstanding
             10,663,034 shares                                                               10,663
   Capital in excess of par value                                                        15,011,401
   Retained earnings                                                                      6,751,727
   Cumulative translation adjustment                                                        (7,185)
                                                                                    ----------------
                                                                                    ----------------
          Total stockholders' equity                                                     21,766,606
                                                                                    ----------------

                                                                                $        56,455,785
                                                                                    ================
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

</TABLE>
<PAGE>
<TABLE>
<CAPTION>



    SABA PETROLEUM COMPANY AND SUBSIDIARIES
 CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)

<S>                            <C>                        <C>                         <C>                       <C>  


                                                            Six Months                                            Three Months
                                                           Ended June 30                                         Ended June 30
                                        1997                        1996                       1997                        1996
Revenues:
Oil and gas sales               $     17,363,664            $     14,603,688           $      7,695,072            $      7,640,802

      Other                              471,763                     786,430                    576,881                     362,026
                                  ---------------             ---------------            ---------------             ---------------
         Total revenues               17,835,427                  15,390,118                  8,271,953                   8,002,828

                                  ---------------             ---------------            ---------------             ---------------

Expenses:
 Production costs                      8,433,089                   7,180,776                  4,187,879                   3,778,786

General and  administrative            2,098,533                   1,667,961                  1,172,111                     964,204

 Depletion, depreciation  and          3,233,287                   2,368,405                  1,646,327                   1,227,905
  amortization
                                  ---------------             ---------------            ---------------             ---------------
Total expenses                        13,764,909                  11,217,142                  7,006,317                   5,970,895

                                  ---------------             ---------------            ---------------             ---------------
 Operating  income                     4,070,518                   4,172,976                  1,265,636                   2,031,933

                                  ---------------             ---------------            ---------------             ---------------

Other income (expense):

  Other                                  273,540                    (83,226)                     70,101                    (22,380)

  Interest expense                      (830,785)                 (1,197,740)                  (439,985)                   (588,653)

                                  ---------------             ---------------            ---------------             ---------------
   Total other income (expense)         (557,245)                 (1,280,966)                  (369,884)                   (611,033)

                                  ---------------             ---------------            ---------------             ---------------

Income before income taxes             3,513,273                   2,892,010                    895,752                   1,420,900

Provision for taxes on income         (1,470,000)                 (1,301,500)                  (382,491)                   (607,500)


Minority interest in earnings 
    of consolidated subsidiary           (94,391)                   (100,647)                    (5,961)                    (79,025)

                                  ---------------             ---------------            ---------------             ---------------
          Net income            $      1,948,882            $      1,489,863           $        507,300            $        734,375

                                  ===============             ===============            ===============             ===============

Net earnings per common share:
     Primary                    $           0.18            $           0.16           $           0.05            $           0.08

                                  ===============             ===============            ===============             ===============
     Fully-diluted              $           0.17            $           0.16           $           0.05            $           0.08

                                  ===============             ===============            ===============             ===============

Weighted average common and 
 common equivalent shares 
 outstanding:

      Primary                          11,151,434                   9,082,622                 11,231,551                   9,139,124

                                  ===============             ===============            ===============             ===============
      Fully-diluted                    12,232,057                  11,895,021                 12,222,305                  12,025,834

                                  ===============             ===============            ===============             ===============

</TABLE>



    The accompanying notes are an integral part of these consolidated  financial
statements.




SABA PETROLEUM  COMPANY AND SUBSIDIARIES  CONDENSED  CONSOLIDATED  STATEMENTS OF
CASH FLOWS For the Six Months Ended June 30, 1997 and 1996 (Unaudited)
<TABLE>
<S>                                                                      <C>                       <C>    

                                                                                  1997                     1996

Cash flows from operating activities:
   Net income                                                             $        1,948,882        $       1,489,863
   Adjustments to reconcile net income to net cash
     provided by operations:
        Depletion, depreciation and amortization                                   3,233,287                2,368,405
        Amortization of unearned compensation                                      -                            8,500
        Compensation expense attributable to non-employee option                   -                           91,600
        Minority interest in earnings of consolidated subsidiary                      94,391                  100,647
        Gain on issuance of shares of subsidiary                                     (5,533)                 -
        Changes in:
             Accounts receivable                                                   1,563,136              (1,540,620)
             Other assets                                                            149,463                  278,060
             Accounts payable and accrued liabilities                              2,042,242              (1,544,309)
                                                                            -----------------         ----------------
                                                                            -----------------         ----------------
             Net cash provided by operating activities                             9,025,868                1,252,146
                                                                            -----------------         ----------------

Cash flows from investing activities:
   Expenditures for property and equipment                                      (12,531,621)              (2,648,227)
                                                                            -----------------         ----------------
                                                                            -----------------         ----------------
             Net cash used in investing activities                              (12,531,621)              (2,648,227)
                                                                            -----------------         ----------------

Cash flows from financing activities:
   Proceeds from notes payable and long-term debt                                 12,423,705                6,700,712
   Principal payments on notes payable and long-term debt                        (9,105,508)              (5,575,275)
   (Increase) decrease in notes receivable                                           200,586                (284,056)
   Increase in deferred loan costs                                                 -                        (165,777)
   Net change in accounts with affiliated companies                                (132,236)                 (12,901)
   Net proceeds from issuance of common stock                                        130,000                  329,992
                                                                            -----------------         ----------------
                                                                            -----------------         ----------------
            Net cash provided by  financing activities                             3,516,547                  992,695
                                                                            -----------------         ----------------

Effect of exchange rate changes on cash and cash equivalents                         (1,650)                       44
                                                                            -----------------         ----------------
Net increase (decrease)  in cash                                                       9,144                (403,342)
Cash at beginning of period                                                          734,036                  640,287
                                                                            -----------------         ----------------

Cash at end of period                                                     $          743,180        $         236,945
                                                                            =================         ================

</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.






                                      SABA PETROLEUM COMPANY AND SUBSIDIARIES
                           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  General

     The accompanying unaudited condensed consolidated financial statements have
    been  prepared on a basis  consistent  with the  accounting  principles  and
    policies  reflected in the financial  statements for the year ended December
    31, 1996 and should be read in conjunction with the  consolidated  financial
    statements and notes thereto included in the Company's 1996 Form 10-KSB.  In
    the opinion of management, the accompanying unaudited condensed consolidated
    financial statements contain all adjustments (consisting of normal recurring
    accruals  only)  necessary  to  present  fairly the  Company's  consolidated
    financial  position as of June 30,  1997,  and the  consolidated  results of
    operations  for the six and three month periods ended June 30, 1997 and 1996
    and the  consolidated  cash flows for the six month  periods  ended June 30,
    1997 and 1996.

     In February 1997, the Financial Accounting Standards Board issued Statement
    of Financial  Accounting  Standards No. 128, "Earnings Per Share." Statement
    of  Financial  Accounting  Standards  No.  128  specifies  the  computation,
    presentation,  and  disclosure  requirements  for  earnings per share and is
    effective for financial  statements issued for periods ending after December
    15, 1997.  Management  has not yet  determined  the impact that  adoption of
    Statement  of Financial  Accounting  Standard No. 128 is expected to have on
    the financial statements of the Company.

    In June 1997, the Financial  Accounting  Standards Board issued Statement of
    Financial Accounting Standards No. 130, "Reporting Comprehensive Income" and
    Statement  of Financial  Accounting  Standards  No. 131, " Disclosure  About
    Segments of an Enterprise  and Related  Information."  Both  Statements  are
    effective for fiscal years beginning after December 15, 1997. Management has
    not yet determined the impact that adoption of the Statements is expected to
    have on the financial statements of the Company.

  2.     Statements of Cash Flows

    Following is certain supplemental  information  regarding cash flows for the
    six month periods ended June 30, 1997 and 1996:
<TABLE>
                            <S>                                          <C>                <C>    

                                                                                   1997                  1996

                             Interest paid                                $     889,000      $      1,228,000
                                                                            ============         =============

                             Income taxes paid                            $   1,640,000      $        643,000
                                                                            ============         =============
</TABLE>

    Non-cash investing and financing transactions:

    Debentures in the principal  amount of $2,157,000  were  converted  into 
    493,006  shares of Common Stock during  the six months ended June 30, 1997.

    Cumulative  foreign  currency  translation  gains  (losses) in the amount of
    ($18,729) and $1,003 were  recorded  during the six month periods ended June
    30, 1997 and 1996, respectively.

    In February  1996,  the Company  issued  14,000  shares of Common Stock to a
    director  of the Company in  settlement  of an  obligation  in the amount of
    $42,000.

    Debentures in the principal  amount of $156,000  were  converted  into 
    35,656 shares of Common Stock during the six months ended June 30, 1996.


                                      SABA PETROLEUM COMPANY AND SUBSIDIARIES
                           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     The Company incurred a charge to operations,  and a credit to Stockholders'
    Equity,  in the  amount of  $91,600  resulting  from the  issuance  of stock
    options to a consultant during the six months ended June 30, 1996.

3.  Long-Term Debt

    Long-term debt consists of the following at June 30, 1997:
<TABLE>
               <S>                                                                     <C>  


                9% convertible senior subordinated debentures - due 2005                $      4,281,000
                Revolving loan agreement with a bank                                          15,650,000
                Demand revolving loan agreement with a bank                                    2,444,766
                Capital lease obligations                                                        375,054
                Promissory notes-CAPCO                                                         1,016,600
                                                                                          ---------------
                                                                                              23,767,420
                Less current portion                                                           3,658,113
                                                                                          ===============
                                                                                        $     20,109,307
                                                                                          ===============
</TABLE>

    On December 26,  1995,  the Company  issued  $11,000,000  of 9%  convertible
    senior  subordinated  debentures  ("Debentures")  due December 15, 2005.  On
    February 7, 1996, the Company issued an additional  $1,650,000 of Debentures
    pursuant to the  exercise of an  over-allotment  option by the  underwriting
    group. The Debentures are convertible  into Common Stock of the Company,  at
    the option of the holders of the  Debentures,  at any time prior to maturity
    at a conversion  price of $4.38 per share,  subject to adjustment in certain
    events.  The Company has reserved  3,000,000  shares of its Common Stock for
    the  conversion  of the  Debentures.  The principal use of proceeds from the
    sale of the Debentures was to retire short-term indebtedness incurred by the
    Company  in  connection  with  its  acquisitions  of  producing  oil and gas
    properties  in  Colombia.  A portion of the  proceeds was used to reduce the
    balance outstanding under the Company's revolving credit agreement.

    Debentures in the amount of $6,212,000 were converted into 1,419,846  shares
    of Common Stock  during the year ended  December  31,  1996.  An  additional
    $2,157,000 of Debentures  were converted into 493,006 shares of Common Stock
    during the six-month period ended June 30, 1997.

    The revolving loan ("Agreement") is subject to semi-annual  redeterminations
    and will be  converted  to a  three-year  term loan on July 1,  1999.  Funds
    advanced under the facility are  collateralized  by substantially all of the
    Company's U.S. oil and gas producing  properties and the common stock of its
    principal  U.S.  subsidiaries.  Interest  is  payable at the prime rate plus
    0.25%,  or LIBOR rate  pricing  options plus 2.25%.  At June 30,  1997,  the
    borrowing  base for the  revolving  loan was  $18.2  million.  The  weighted
    average interest rate for borrowings outstanding under the revolving loan at
    June 30, 1997 was 8.2%. Effective August 1, 1997, the borrowing base for the
    revolving  loan  was  increased  to  $19.1  million,  subject  to a  monthly
    reduction of $400,000,  beginning  September 1, 1997. In accordance with the
    terms of the Agreement, and after giving effect to the Company's anticipated
    capital  requirements,  $3.3  million of the loan balance is  classified  as
    currently payable at June 30, 1997. The Agreement





                                      SABA PETROLEUM COMPANY AND SUBSIDIARIES
                           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     requires,  among other things,  that the Company maintain at least a 1 to 1
    working capital ratio,  stockholders' equity of $6,250,000,  a ratio of cash
    flow  to  debt  service  of not  less  than  1.25  to 1.0  and  general  and
    administrative  expenses at a level not greater than 20% of revenue,  all as
    defined in the  Agreement.  Additionally,  the  Company is  restricted  from
    paying  dividends  and  advancing  funds in  excess of  specified  limits to
    affiliates. The Company was in compliance with the terms of the Agreement at
    June 30, 1997.

    The Company's Canadian  subsidiary has available a demand revolving reducing
    loan in the face amount of $2.8  million.  Interest is payable at a variable
    rate equal to the Canadian prime rate plus 0.75% per annum (5.5% at June 30,
    1997). The loan is  collateralized by the subsidiary's oil and gas producing
    properties, and a first and fixed floating charge debenture in the principal
    amount of $3.6  million over all assets of the  company.  Effective  July 1,
    1997,  the borrowing  base will reduce at the rate of $58,000 per month.  In
    accordance  with  the  terms  of the loan  agreement,  $315,000  of the loan
    balance is  classified as currently  payable at June 30, 1997.  Although the
    bank can demand  payment in full of the loan at any time,  it has provided a
    written commitment not to do so except in the event of default.

    The Company leases certain  equipment under  agreements which are classified
    as capital  leases.  Lease payment terms vary from three to four years.  The
    effective  interest rate on the total amount of  capitalized  leases at June
    30, 1997 was 8.82%.

4.  Common Stock and Stock Options

    As of June  30,  1997,  the  Company  had  outstanding  options  to  certain
    employees of the Company for the purchase of 653,000 shares of Common Stock.
    These options become  exercisable  over a period of five years from the date
    of issue.  The exercise price of the options is the fair market value of the
    Common  Stock at the date of grant.  Options  to  acquire  89,000  shares of
    Common Stock were exercised during the six month period ended June 30, 1997.
    Options to acquire  269,000 shares of Common Stock were  exercisable at June
    30, 1997.

    On May 30, 1997,  the Company  issued  options to acquire  595,000 shares of
    Common  Stock to certain  officers  and  employees  in  accordance  with the
    provisions of the 1996  Incentive  Equity Plan. The options have an exercise
    price of 110% of the market  value at date of grant and  become  exercisable
    over various  periods ranging from two to five years from the date of grant.
    No options were exercised during the period ended June 30, 1997.

    On May 30, 1997, the Company's Board of Directors authorized,  on a deferred
    basis,  the  issuance  of 200,000  shares of Common  Stock to the  Company's
    President,  the  issuance of such shares being  contingent  upon the officer
    remaining in the employ of the Company for a period of two years  succeeding
    the  expiration  of his existing  employment  contract at December 31, 1999,
    with such shares to be issued in two equal  installments  of 100,000  shares
    each at the end of each of the two succeeding years.








                                      SABA PETROLEUM COMPANY AND SUBSIDIARIES
                           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

    Additionally,  the Board of  Directors  authorized  the  issuance of 100,000
    shares of performance shares to the Company's President, issuable at the end
    of calendar year 1997 provided that certain  operating  results are reported
    by the Company at the end of the year.


    5.  Contingencies

    The Company is subject to  extensive  Federal,  state,  and local  
    environmental  laws and  regulations.  These requirements,  which change 
    frequently,  regulate the discharge of materials into the environment.  
    The Company believes that it is in compliance with existing laws and 
    regulations.

    Environmental Contingencies
    Pursuant to the purchase and sale agreement of an asphalt  refinery in Santa
    Maria,  California,  the sellers agreed to perform  certain  remediation and
    other environmental  activities on portions of the refinery property through
    June 1999.  Because the purchase and sale  agreement  contemplates  that the
    Company  might  also  incur  remediation  obligations  with  respect  to the
    refinery,  the  Company  engaged  an  independent  consultant  to perform an
    environmental  compliance  survey  for  the  refinery.  The  survey  did not
    disclose required  remediation in areas other than those where the seller is
    responsible for remediation,  but did disclose that it was possible that all
    of the required  remediation  may not be completed in the five-year  period.
    The  Company,  however,  believes  that  all  required  remediation  will be
    completed  by  the  seller  within  the  five-year   period.   Environmental
    compliance  surveys such as those the Company has had  performed are limited
    in their  scope and should not be expected  to  disclose  all  environmental
    contamination as may exist.Pursuant to the purchase and sale agreement of an
    asphalt refinery in Santa Maria,  California,  the sellers agreed to perform
    certain  remediation and other  environmental  activities on portions of the
    refinery property through June 1999. Because the purchase and sale agreement
    contemplates that the Company might also incur remediation  obligations with
    respect to the refinery,  the Company  engaged an independent  consultant to
    perform an environmental  compliance survey for the refinery. The survey did
    not disclose required remediation in areas other than those where the seller
    is responsible for  remediation,  but did disclose that it was possible that
    all of the  required  remediation  may  not be  completed  in the  five-year
    period. The Company, however, believes that all required remediation will be
    completed  by  the  seller  within  the  five  year  period.   Environmental
    compliance  surveys such as those the Company has had  performed are limited
    in their  scope and should not be expected  to  disclose  all  environmental
    contamination as may exist.

    The Colombian Ministry of the Environment  ("Ministry")  issued a resolution
    dated June 7, 1995 that set forth a number of measures  aimed at  correcting
    certain  deficiencies that the Ministry has allegedly found in environmental
    aspects  of  certain  of  the  Company's  Colombia  properties.  Among  such
    measures,  the  Ministry  ordered  the  temporary  closing  of one  of  five
    production  modules and of any wells  processed  in that module  until Texas
    Petroleum Company, the former owner and operator of the properties, provided
    a  document  detailing  the  timetable  to  implement  some of the  measures
    described  above.  The  temporary  closing  of the  module  did  not  have a
    substantial  effect on total  production  because  substantially  all of the
    crude oil which would otherwise have been processed in the closed module was
    directed  to other  production  modules.  The  resolution  also  ordered the
    opening  of an  environmental  investigation  of Texas  Petroleum  Company's
    operation of the properties. The document containing the requested timetable
    was  presented  to the  Ministry  on July 6,  1995.  On June 18,  1996,  the
    Ministry  issued a  resolution  which  allowed the  current  operator of the
    properties  to reopen the module,  while  requiring  its efforts to finalize
    correction of the cited deficiencies.

    In accordance with the Articles of Association  for the Cocorna  Concession,
    the Concession  expired  during the first quarter and the property  interest
    reverted  to  Ecopetrol.  The  property  is  presently  under  operation  by
    Ecopetrol. Under the terms of the acquisition of the Concession, the Company
    and the operator were  required to perform  various  environmental  remedial
    operations,  which the  operator  advises  have been  substantially,  if not
    wholly,  completed.  The Company and the operator are awaiting an inspection
    of the  Concession  area by Colombian  officials  to  determine  whether the
    government concurs with the operator's conclusions. Based upon the advice of
    the  operator,  the  Company  does not  anticipate  any  significant  future
    expenditures associated with the environmental  requirements for the Cocorna
    Concession.

                                        SABA PETROLEUM COMPANY AND SUBSIDIARIES
                           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


    In 1993,  the Company  acquired a producing  mineral  interest in California
    from a  major  oil  company  ("Seller").  At the  time of  acquisition,  the
    Company's investigation revealed that the Seller had suffered a discharge of
    diluent (a light oil based  fluid which is often  mixed with  heavier  grade
    crudes). The purchase agreement required the Seller to remediate the area of
    the diluent spill. After the Company assumed operation of the property,  the
    Company  became  aware of the fact that  diluent was seeping into a drainage
    area, which traverses the property. The Company took action to eliminate the
    fluvial  contamination  and  requested  that  the  Seller  bear  the cost of
    remediation.  The  Seller  has taken the  position  that its  obligation  is
    limited  to the  specified  contaminated  area and that  the  source  of the
    contamination  is not  within  the  area  that  the  Seller  has  agreed  to
    remediate. The Company has commenced an investigation into the source of the
    contamination  to ascertain  whether it is physically part of the area which
    the Seller  agreed to remediate or is a separate  spill area.  Investigation
    and discussions with the Seller are ongoing.  Should the Company be required
    to remediate the area itself,  the cost to the Company could be significant.
    The  Company  has  spent  approximately  $165,000  to  date  in  remediation
    activities,  and present estimates are that the cost of complete remediation
    could  approach $1 million.  Since the  investigation  is not  complete,  an
    accurate estimate of cost cannot be made.

    In 1995,  the Company agreed to acquire,  for less than $50,000,  an oil and
    gas interest in  California  on which a number of oil wells had been drilled
    by the  seller.  None  of the  wells  were  in  production  at the  time  of
    acquisition.  The acquisition agreement required that the Company assume the
    obligation  to  abandon  any  wells  that  the  Company  did not  return  to
    production,  irrespective  of  whether  certain  consents  of third  parties
    necessary  to transfer the  property to the Company  would be obtained.  The
    Company has been unable to secure all of the requisite  consents to transfer
    the property but  nevertheless may have the obligation to abandon the wells.
    The Company is evaluating its drilling options and is considering whether to
    continue to attempt to secure the transfer consents.  A preliminary estimate
    of the  cost of  abandoning  the  wells  and  restoring  the  well  sites is
    approximately  $800,000.  The  Company  is  currently  unable to assess  its
    exposure to third  parties if the Company  elects to plug such wells without
    first obtaining necessary consent.

    The  Company,  as is  customary  in the  industry,  is  required to plug and
    abandon  wells  and  remediate   facility  sites  on  its  properties  after
    production  operations  are  completed.  The cost of such  operation will be
    significant and will occur, from time to time, as properties are abandoned.

    There can be no  assurance  that  material  costs for  remediation  or other
    environmental  compliance will not be incurred in the future. The incurrence
    of such  environmental  compliance costs could be materially  adverse to the
    Company.  No assurance  can be given that the costs of closure of any of the
    Company's  other oil and gas  properties  would not have a material  adverse
    effect on the Company.












 ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS

The  following  discussion  should  be read in  conjunction  with the  condensed
consolidated  financial  statements of the Company and notes  thereto,  included
elsewhere herein.

Overview

The  Company  is an  independent  energy  company  engaged  in the  acquisition,
exploration and development of oil and gas properties.  To date, the Company has
grown primarily through the acquisition of producing properties with significant
exploration and development potential in the United States, Colombia and Canada.
This  strategy  has enabled the Company to assemble a  significant  inventory of
properties  over the past five years.  The  Company's  strategy  has expanded to
emphasize growth through exploration and development drilling.

The Company's revenues are primarily comprised of oil and gas sales attributable
to properties in which the Company owns a majority or substantial interest.  The
Company  accounts for its oil and gas producing  activities  under the full cost
method of accounting.  Accordingly,  the Company  capitalizes,  in separate cost
centers,  all costs incurred in connection  with the  acquisition of oil and gas
properties and the exploration for and development of oil and gas reserves.  The
Company's financial  statements have been consolidated to reflect the operations
of its subsidiaries,  including the Company's approximate 74% ownership interest
in Beaver Lake Resources Corporation, a Canadian public company.

The Company's operating  performance is influenced by several factors,  the most
significant  of  which  are  the  price  received  for  its  oil and gas and the
Company's  production  volumes.  The price  received  by the Company for its oil
produced  in North  America is  influenced  by the world price for crude oil, as
adjusted for the  particular  grade of oil. The oil produced  from the Company's
California  properties is predominantly a heavy grade of oil, which is typically
sold at a discount to lighter oil. Heavy oil producers,  however, have benefited
recently  from a decline in the price  differential  between light and heavy oil
and the rise in oil  prices  generally.  The oil  produced  from  the  Company's
Colombian  properties is predominantly a heavy grade of oil. The prices received
by the Company for its Colombian  produced oil are determined  based on formulas
set by Ecopetrol.  Additional factors influencing  operating performance include
production expenses,  overhead  requirements,  the Company's method of depleting
reserves, and cost of capital.

Acquisition, Exploration and Development
Drilling activity during the quarter ended June 30, 1997, consisted of one gross
(1.0 net)  horizontal  oil well that was  abandoned  due to  downhole  stability
problems  and one gross (.87 net) gas well that was plugged and  abandoned  as a
dry  hole in  Canada;  the  drilling  and  completion  of one  gross  (1.0  net)
horizontal  oil well and the  drilling and  completion  of one pair (2 gross and
net) of Steam Assisted Gravity Drainage  ("SAGD") wells in Santa Barbara County,
California;  and the drilling and  completion  of four gross (1.0 net) oil wells
and the  drilling of one gross (.25 net) well which was in progress in Colombia.
Production  from the SAGD wells is expected to commence in  September  1997 when
construction of surface injection equipment is completed.

In July, 1997 drilling operations  commenced on the fifth horizontal well in the
California  1997  drilling  program,  as well as on a re-entry  location  in Lea
County, New Mexico to test the Cisco formation at the Company's  Southwest Tatum
Prospect. In August, 1997 a re-entry operation commenced in Alberta, Canada in a
second attempt to establish production in the Wabamum formation.



ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

The Company  plans to continue  drilling  activities  on its present  properties
throughout the remainder of 1997, including as many as 26 additional  horizontal
oil wells in  California.  Permits  have been secured for a total of 21 drilling
locations in Colombia.


Results of Oil and Gas Producing OperationsResults of Oil and Gas Producing 
Operations

Results of the Company's oil and gas producing  activities for the six and three
month periods ended June 30, 1997 and 1996 are as follows:

<TABLE>
<S>                                <C>                 <C>                 <C>              <C>   


Six Months Ended June 30, 1997                                United
                                          Total                                 Canada           Colombia
                                                              States

Oil and gas sales                   $     17,363,664     $   10,554,957     $   1,249,110    $    5,559,597
Production costs                    $      8,433,089     $    5,081,512     $     503,617    $    2,847,960
Depletion                           $      2,938,140     $    1,792,000     $     155,805    $      990,335
General and administrative          $      2,098,533     $    1,782,786     $     216,788    $       98,959
               expenses

Oil volume (Bbls)                          1,066,407            555,784            54,822           455,801
Gas volume (Mcf)                           1,096,629            732,222           364,407           -
Barrels of oil equivalent                  1,249,179            677,821           115,557           455,801
(BOE)


Average per BOE:
   Sales price                      $          13.90     $        15.57     $       10.81    $        12.20
   Production costs                 $           6.75     $         7.50     $        4.36    $         6.25
   Depletion                        $           2.35     $         2.64     $        1.35    $         2.17
   General and administrative       $           1.68     $         2.63     $        1.88    $         0.22
               expenses


Six Months Ended June 30, 1996                                United
                                          Total                                 Canada           Colombia
                                                           States

Oil and gas sales                   $     14,603,688     $    6,859,207     $   1,333,645    $    6,410,836
Production costs                    $      7,180,776     $    3,927,488     $     476,761    $    2,776,527
Depletion                           $      2,099,225     $      991,305     $     132,840    $      975,080
General and administrative          $      1,563,530     $    1,184,881     $     289,211    $       89,438
              expenses

Oil volume (Bbls)                            971,367            377,074            62,597           531,696
Gas volume (Mcf)                             806,035            495,304           310,731           -
Barrels of oil equivalent                  1,105,707            459,625           114,386           531,696
(BOE)

Average per BOE:
   Sales price                      $          13.21     $        14.92     $       11.66    $        12.06
   Production costs                 $           6.49     $         8.54     $        4.16    $         5.22
   Depletion                        $           1.89     $         2.15     $        1.16    $         1.83
   General and administrative       $           1.41     $         2.58     $        2.53    $         0.17
              expenses



Three Months Ended June 30,                               United
1997
                                        Total             States              Canada             Colombia

Oil and gas sales                  $   7,695,072     $    4,931,516      $      511,880      $    2,251,676
Production costs                   $   4,187,879     $      763,131      $      280,355      $    1,144,393
Depletion                          $   1,488,091     $      936,086      $       86,703      $      465,302
General and administrative         $   1,172,111     $      994,218      $      115,116      $       62,777
              expenses

Oil volume (Bbls)                        531,984            297,175              27,148             207,625
Gas volume (Mcf)                         532,999            335,796             197,203             -
Barrels of oil equivalent (BOE)          620,781            353,141              60,015             207,625

Average per BOE:
   Sales price                     $       12.40     $        13.96      $         8.53      $        10.84
   Production costs                $        6.75     $         7.82      $         4.67      $         5.51
   Depletion                       $        2.40     $         2.65      $         1.44      $         2.24
   General and administrative      $        1.89     $         2.82      $         1.92      $         0.30
              expenses


Three Months Ended June 30,                               United
1996
                                        Total             States              Canada             Colombia

Oil and gas sales                  $   7,640,802     $    3,583,696      $      757,401      $    3,299,705
Production costs                   $   3,778,786     $    1,962,936      $      274,632      $    1,541,218
Depletion                          $   1,094,106     $      532,690      $       74,041      $      487,375
General and administrative         $     864,559     $      659,332      $      157,702      $       47,525
              expenses

Oil volume (Bbls)                        492,262            194,628              33,978             263,656
Gas volume (Mcf)                         390,705            228,292             162,413             -
Barrels of oil equivalent (BOE)          557,380            232,677              61,047             263,656

Average per BOE:
   Sales price                     $       13.71     $        15.40      $        12.41      $        12.52
   Production costs                $        6.78     $         8.43      $         4.49      $         5.84
   Depletion                       $        1.96     $         2.28      $         1.21      $         1.85
   General and administrative      $        1.55     $         2.83      $         2.58      $         0.18
              expenses

</TABLE>

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)



Results of Refining Operations

In  June  1995,  the  Company  entered  into  a  processing  agreement  with  an
unaffiliated  company  pursuant  to which the  latter  company  purchases  crude
(including  that produced by the  Company),  delivers the crude to the refinery,
reimburses  the  Company's  out of pocket costs for  refining,  then markets the
asphalt  and other  refinery  products.  Profits  from the  refinery  operations
(computed  after  recovery  of crude costs and other  costs of  operations)  are
generally  shared  equally by the  Company  and the  unaffiliated  company.  The
processing agreement has a term which ends December 31, 1998.






ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)


Processing  operations  for the six and three month  periods ended June 30, 1997
and 1996 are as follows:
<TABLE>
<S>                              <C>                 <C>               <C>                <C>  

                                   Six Months                           Three Months
                                  Ended June 30                         Ended June 30
                                      1997            1996                  1997           1996

Crude oil throughput (Bbls)         659,889            543,345                 375,320      301,051

Production:
Asphalt (tons)                       72,855            63,954                  40,937       35,646
Other products (Bbls)               249,480            186,306                 144,552      102,590

Sales:
Asphalt (tons)                       70,846            30,296                  45,638       25,248
Other products (Bbls)               226,933            173,164                 135,588       89,911

Processing fee income              $212,232             $44,000                $212,232      $44,000

</TABLE>

The  asphalt  refining  business is seasonal  in nature,  and is  influenced  by
several factors,  including  weatherconditions in the marketing area. A majority
of the Company's  processing fee income is  attributable  to asphalt sales which
are recorded during the period April to October.



1997 compared to 1996

Oil and Gas Sales

Oil and gas sales increased $2.8 million (19.2%) and $100,000 (1.3%) for the six
and three month  periods ended June 30, 1997,  respectively,  from $14.6 million
and $7.6  million  for the same  periods of 1996.  Average  sales  price per BOE
increases  (decreases)  of $0.69 and ($1.31) for the six and three month periods
ended June 30, 1997,  respectively,  from $13.21 and $13.71 for the same periods
of 1996,  resulted in  increased  (decreased)  oil and gas sales of $865,000 and
($815,000), respectively.

Production increases of 143,000 BOE (12.9%) and 63,000 BOE (11.3% ), for the six
and three month periods ended June 30, 1997,  respectively,  from  1,106,000 BOE
and 557,000 BOE for the same periods of 1996  resulted in increased  oil and gas
sales of $1.9 million and  $869,000,  respectively.  The increase in oil and gas
production was primarily  attributable to the Company's property  acquisition in
Louisiana in November  1996 and the  horizontal  drilling  program that began in
California in June 1996. The production  increases  include declines in Colombia
of 76,000 BOE and 56,000 BOE for the six and three month  periods ended June 30,
1997,  respectively,  from the same  periods  of 1996  which  resulted  from the
reversion  of the Cocorna  Concession  property  interest  in February  1997 and
normal production declines.

Other Revenues

Other revenues increased (decreased) ($315,000) (40.1%) and $215,000 (59.4%) for
the six and three month periods ended June 30, 1997, respectively, from $786,000
and $362,000 for the same periods in 1996. The decrease for the six month period
was due primarily to additional  Velasquez-Galan  Pipeline operating expenses in
the amount of $414,000  which were  invoiced  to the  Company by the  facility's
operator in the first quarter of the year. An increase of $170,000 in processing
fee income from the Company's  asphalt  refinery was the principal source of the
change for the three month period.


ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)


Production Costs

Production costs increased $1.2 million (16.7%) and $400,000 (10.5%) for the six
and three month periods ended June 30, 1997, respectively, from $7.2 million and
$3.8  million  for the same  periods in 1996.  Average  production  cost per BOE
increases  (decreases)  of $0.26 and ($0.03) for the six and three month periods
ended June 30, 1997, respectively,  from $6.49 and $6.78 for the same periods in
1996,  resulted  in  increased  (decreased)  production  costs of  $321,000  and
($21,000).

Production  increases  of 143,000 BOE and 63,000 BOE for the six and three month
periods ended June 30, 1997,  respectively,  from  1,106,000 BOE and 557,000 BOE
for the same periods of 1996 resulted in increased  production costs of $932,000
and $430,000,  respectively.  In comparison with the six and three month periods
of the prior year,  production  volume changes for the same periods in 1997 were
increases of 218,000 BOE and 120,000 BOE, respectively, in the United States and
decreases of 76,000 BOE and 56,000 BOE, respectively, in Colombia. The increases
in the United  States  are  primarily  attributable  to the  Company's  property
acquisition  in Louisiana in November 1996 and the horizontal  drilling  program
that began in California in June 1996.  Approximately one-half of the production
declines in  Colombia  resulted  from the  reversion  of the Cocorna  Concession
property  interest in February  1997;  the  balance of the  decrease  was due to
normal production declines.

General and Administrative Expenses

General and  administrative  expenses  increased  $400,000  (23.5%) and $200,000
(20%) for the six and three month  periods  ended June 30,  1997,  respectively,
from $1.7  million and $1.0  million for the same  periods of 1996.  The overall
increase in general  and  administrative  expenses  was due  principally  to the
increase in employment in the Company's  domestic offices to support its planned
oil and gas property development programs.


Depletion, Depreciation and Amortization

Depletion, depreciation and amortization expenses increased $800,000 (33.3%) and
$400,000  (33.3%)  for the six and three  month  periods  ended  June 30,  1997,
respectively,  from $2.4  million and $1.2 million for the same periods of 1996.
Depletion  expense  increased  $800,000 (38.1%) and $400,000 (36.4%) for the six
and three month periods ended June 30, 1997, respectively, from $2.1 million and
$1.1  million  for the  same  periods  of 1996.  The  increases  were  primarily
attributable to domestic production volume increases for the six and three month
periods  ended June 30, 1997 of 218,000 BOE and 120,000  BOE,  respectively,  in
comparison  with the same  periods of 1996,  and capital  costs  recorded by the
Company in its full cost pools  beginning in the second  quarter of 1996 and the
anticipated   future  development  and  abandonment  costs  to  be  incurred  in
connection with the management of its oil and gas properties.  Depreciation  and
amortization  expenses increased $11,000 and $16,000 for the six and three month
periods  ended June 30, 1997,  respectively,  from $269,000 and $134,000 for the
same periods of 1996.

Other Income (Expense)

Other income  (expense)  increased to income of $274,000 and $70,000 for the six
and three month  periods  ended June 30,  1997,  respectively,  from  expense of
$83,000 and $22,000 for the same periods of 1996. The changes were primarily due
to non-operational gains realized by the Company's Colombia operations.


Interest Expense

Interest expense decreased $400,000 (33.3%) and $200,000 (33.3%) for the six and
three month  periods  ended June 30, 1997,  respectively,  from $1.2 million and
$600,000 for the same periods of 1996.  The decreases  were due primarily to the
conversion of $8.4 million of Debentures to Common Stock  occurring  since April
1, 1996.


ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)


Interest  expense  attributable  to  the  Company's  revolving  line  of  credit
increased $77,000 and $66,000 for the six and three month periods ended June 30,
1997,  respectively,  from the same  periods of 1996.  The average  debt balance
outstanding  under this credit facility  increased $2.7 million (30.0%) and $3.4
million  (38.6%)  for the six and  three  month  periods  ended  June 30,  1997,
respectively,  from $9.0  million and $8.8 million for the same periods of 1996,
due  principally to the use of loan proceeds to fund a property  acquisition and
development  drilling  activities.  The weighted  average  interest rate for the
revolving  line of credit  decreased 21 basis points  (2.3%) and 56 basis points
(6.1%) for the six and three month  periods  ended June 30, 1997,  respectively,
from 9.29% and 9.25% for the same periods of 1996.


Provision for Taxes on Income

Provision for taxes on income increased  $169,000 (13.0%) and decreased $225,000
(37.0%) for the six and three month periods  ended June 30, 1997,  respectively,
from the same periods of 1996. The Company's  estimated effective tax rates were
43.0% in 1997 and 46.0% in 1996.


Net Income

Net income increased $459,000 (30.8%) and decreased $227,000 (30.9%) for the six
and three month periods ended June 30, 1997, respectively, from the same periods
of 1996.  The  changes in net income  reflect  the changes in oil and gas sales,
other  revenues,   production  costs,   general  and  administrative   expenses,
depletion,  depreciation  and amortization  expenses,  interest  expense,  other
income (expense) and provision for taxes on income discussed above.


The Company's oil and gas producing business is not seasonal in nature.


Liquidity and Capital Resources

Since 1991, the Company's strategy has emphasized growth through the acquisition
of producing properties with significant  exploration and development potential.
The Company recently expanded its focus to emphasize drilling, enhanced recovery
methods and increased production  efficiencies.  During the past five years, the
Company  financed its  acquisitions  and other  capital  expenditures  primarily
through  secured bank financing,  the creation of joint interest  operations and
production  payment  obligations,  and sales of Common Stock and the Debentures.
Supplemental cash and working capital are provided through internally  generated
cash flows, secured bank financing and debt and equity financing.

During 1997 and 1996, the Company used a combination of secured bank  financing,
the proceeds from the sale of the Debentures and internally  generated cash flow
to fund its acquisitions and other capital expenditures.



Working Capital

The Company's  working  capital  decreased in 1997 from $2.4 million at December
31,  1996 to a deficit  of $2.9  million at June 30,  1997.  This  decrease  was
primarily  due to an increase of $2.2  million in accounts  payable,  due to the
Company's  development  expenditures at the end of the second  quarter,  and the
classification  as a current  liability of $3.2  million of revolving  bank loan
indebtedness  which may become payable during the next twelve months,  depending
on the Company's future capital requirements and available funding sources.

Operating Activities

The Company's  operating  activities  during 1997 provided net cash flow of $9.0
million.  Changes in the non-cash components of working capital were responsible
for $3.8 million of this amount.  Cash flows from operating  activities provided
net cash flow of $1.3 million in 1996.

Investing Activities

Investing   activities   during  1997,   consisting  of  oil  and  gas  property
acquisition,  development and exploration  expenditures,  resulted in a net cash
outflow of $12.5 million.

Investing activities during 1996, consisting principally of oil and gas property
acquisition,  development and exploration  expenditures,  resulted in a net cash
outflow of $2.6 million.

Financing Activities

Financing  activities  during 1997  resulted  in net cash flow of $3.5  million.
Borrowings under the Company's credit  facilities  provided $3.3 million of this
inflow.  Proceeds  from the  exercise of options  provided  cash  inflows in the
amount of $130,000 during 1997.

Financing  activities  during  1996,  which  provided net cash flow of $993,000,
consisted  principally of activity on the Company's revolving line of credit and
proceeds from the issuance of Debentures, net of related financing costs, in the
amount of $1.4 million.

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)


Credit Facilities

In September 1993, the Company established a reducing,  revolving line of credit
with Bank One,  Texas,  N.A. to provide funds for the retirement of a production
note payable, the retirement of other short-term fixed rate indebtedness and for
working capital. At June 30, 1997, the borrowing base under the credit agreement
was $18.2 million,  subject to a monthly  reduction of $435,000,  of which $15.7
million  was  outstanding.  Effective  August 1, 1997,  the  borrowing  base was
increased to $19.1 million, subject to a monthly reduction of $400,000.

In addition,  the Company has received from Bank One,  Texas,  N.A. a commitment
for a term credit facility of $3.4 million to fund  development  projects in the
United  States.  The borrowing base for this facility will reduce at the rate of
$142,000 per month.

The Company's Canadian subsidiary has available a demand revolving reducing loan
in the  face  amount  of $2.8  million.  Effective  July 1,  1997,  the  maximum
principal amount available under the loan will reduce at the rate of $58,000 per
month. At June 30, 1997, $2.4 million was outstanding.

The  Company's  budget for capital  expenditures  for the second half of 1997 is
$32.6 million.  The  expenditures  will be made primarily for the development of
existing   properties.   Additional   capital   expenditures  may  be  made  for
acquisitions of producing properties, both domestically and internationally. The
Company has  recently  concluded  negotiations  with  Pertamina,  the  Indonesia
state-owned oil company regarding an exploration block on the island of Java and
is awaiting  final  approvals by Indonesian  officials.  The initial  commitment
including  cash bonus,  seismic and  drilling  costs for a period of up to three
years,  is $19 million.  Subsequent to June 30, 1997, the Company entered into a
letter of intent with  another  oil company  pursuant to which the Company is to
acquire a 75% working  interest in two licenses located onshore England south of
London.  The licenses cover  approximately  123,550 acres of land. Saba will pay
$300,000 and will acquire seismic and other data and will act as operator of the
project,  assuming  receipt of  government  approvals.  The  Company  intends to
commence  drilling a well by year-end at an estimated  gross cost of  $1,100,000
($825,000  to  the  Company's  interest)  as a dry  hole  and  $1,550,000  gross
($1,165,000  net) as a completed  well.The amount of capital  expenditures  will
change  during future  periods  depending on market  conditions,  results of the
Company's  development  drilling  program and other  related  economic  factors,
including the price of oil and natural gas. The funds available (including those
from credit  lines) for  anticipated  capital  expenditures  will be affected by
prices for oil and natural gas,  results of the Company's  development  drilling
program and other factors beyond the control of the Company.

Should the Company be unable to obtain equity  and/or debt  financing in amounts
sufficient to fund projected activities, it may be constrained in its ability to
acquire and/or develop additional oil and gas properties.

New Accounting Standards

In February 1997, the Financial Accounting Standards Board issued Statement of 
Financial Accounting Standards No.128, "Earnings Per Share."   Statement of 
Financial Accounting Standards No. 128 specifies

ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS (continued)

the  computation,  presentation,  and disclosure  requirements  for earnings per
share and is effective for financial  statements issued for periods ending after
December 15, 1997. Management has not yet determined the impact that adoption of
Statement  of Financial  Accounting  Standard No. 128 is expected to have on the
financial statements of the Company.

In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 130, "Reporting  Comprehensive  Income" and
Statement of Financial Accounting Standards No. 131, " Disclosure About Segments
of an Enterprise  and Related  Information."  Both  Statements are effective for
fiscal  years  beginning  after  December  15,  1997.  Management  has  not  yet
determined the impact that adoption of the Statements is expected to have on the
financial statements of the Company.

Safe Harbor for Forward-Looking Statements

Except for  historical  information  contained  herein,  the  statements in this
report are forward-looking  statements that are made pursuant to the safe harbor
provisions   of  the  Private   Securities   Litigation   Reform  Act  of  1995.
Forward-looking  statements  involve known and unknown  risks and  uncertainties
which  may cause the  Company's  actual  results  in  future  periods  to differ
materially from forecasted results. These risks and uncertainties include, among
other things,  volatility of oil prices,  product  demand,  market  competition,
risks  inherent in the  Company's  international  operations,  including  future
prices paid for oil produced at the Colombian  oil  properties,  imprecision  of
reserve  estimates,  and the Company's ability to replace and expand oil and gas
reserves.  These  and other  risks are  described  elsewhere  herein  and in the
Company's other filings with the Securities and Exchange Commission.


<PAGE>


                                              Saba Petroleum Company

                                             PART II - OTHER INFORMATION






                                                       PART II


Item 2. Changes in Securities.

         During May 1997,  pursuant to a general  solicitation of  shareholders,
the shareholders of the Registrant voted to change the state of incorporation of
Registrant from Colorado to Delaware. During June 1997, such reincorporation was
effected.  The material differences in the rights of the holders of Registrant's
common stock,  $0.001, are described in Registrant's  definitive proxy statement
dated  April  25,  1997,  which  was  filed  with the  Securities  and  Exchange
Commission  under file  number  001-13880.  The  material  set forth on pages 12
through 25,  inclusive,  under the Caption "Proposal No.  II-Reincorporation  In
Delaware" is incorporated herein in response to this item by this reference. See
also, Item 4 of this Report.



Item 4. Submission of Matters to a vote of Security Holders.

(a)      On May 30, 1997, Registrant held its annual meeting of shareholders.

(b)      The  annual   meeting   involved  the  election  of  directors  of  the
         Registrant's  for a term expiring at the end of Registrants 1997 annual
         meeting, or until the successors to the directors have been elected and
         qualified.  At such meeting the entire  board of directors  was elected
         and the persons listed in (c) were elected  directors of Registrant for
         the term stated above.

(c)      The following shows the matters voted upon at the annual meeting, and 
         the results of such voting:

         1. Election of Directors:

<TABLE>
<S>                  <C>                <C>                <C>                <C>                <C> 

- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Nominee               Votes For          Votes Against      Withheld           Abstentions        Broker Nonvotes
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Ilyas Chaudhary       8,436,054              140            9,660                500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Alex Cathcart         8,435,793              700            10,920               500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Walton Vance          8,436,469              140            6,748                500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

William Hagler        8,419,773              87,640         36,120               500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Rodney C. Hill        8,435,519              2,730          10,808               500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Ronald Ormand         8,435,479              770            10,948               503,083
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------

Faysal   Sohail       8,435,259              4,410          10,948               500,983
- --------------------- ------------------ ------------------ ------------------ ------------------ ------------------
</TABLE>


2. Change of the State of Incorporation of the Registrant from Colorado to 
   Delaware:

<TABLE>
<S>     <C>               <C>              <C>                        <C>  

Nominee  Votes For         Votes Against    Withheld Abstentions       Broker Nonvotes
          5,611,022           155,631             12,262

    3. Adoption of the Company's 1997 Stock Option Plan for Non-Employee Directors.


Nominee  Votes For         Votes Against    Withheld Abstentions       Broker Nonvotes
          8,184,788           267,390             56,464

    4. Ratification of the selection of Coopers & Lybrand, L.L.P. as Registrant=s auditors for the year 1997.


Nominee  Votes For         Votes Against    Withheld Abstentions       Broker Nonvotes

          8,481,693           17,472              9,453

</TABLE>

ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K

  Exhibits filed for the quarter ended June 30, 1997 are as follows:

EXHIBIT NUMBER     DESCRIPTION

10.38                                  Employment agreement with Alex Cathcart

10.39                                  Retainer Agreement with Rodney C. Hill, A
                                       Professional Corporation

11.1                                   Computation of Earnings per Common Share

27.1                                   Financial Data Schedule


   No reports were filed under Form 8-K during the quarter ended June 30, 1997.































                                              Saba Petroleum Company





                                                     SIGNATURES

In accordance with the  requirements of the Exchange Act, the issuer caused this
report to be signed on its behalf by the undersigned, thereunto duly authorized.

                                                       SABA PETROLEUM COMPANY


Date:    August 19, 1997           By:  /s/ Ilyas Chaudhary___________________
                                            Ilyas Chaudhary
                                            President
                                           (Principal Executive
                                            Officer)





Date:    August 19, 1997           By: /s/ Walton C. Vance__________________
                                           Walton C. Vance
                                           Chief Financial Officer
                                          (Principal Financial and
                                           Accounting Officer)








                         EXHIBIT 10.38

                                               EMPLOYMENT AGREEMENT


THIS  EMPLOYMENT  AGREEMENT  (the  "Agreement"),  effective as of the 1st day of
March 1997,  by and  between  SABA  PETROLEUM  COMPANY,  a Colorado  corporation
(hereinafter referred to as the "Company"),  and ALEX S. CATHCART, an individual
(hereinafter referred to as the "Employee"), the following terms and conditions.

                                                     RECITALS

A.       It is in the best  interest  of the  Company to employ the  services of
         Employee as Executive  Vice  President of the Company and President and
         Chief Operating  Officer of the following  subsidiaries of the Company:
         (i) Sabacol, Inc.; (ii) Saba Offshore, Inc., and (iii) Saba Exploration
         Company, subject to and in accordance with the terms and provisions set
         forth below.

B.       After independent  review and  consideration of the Agreement,  
         Employee desires to accept such employment subject to, and in 
         accordance with, the terms and provisions set forth below.

NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency
of which are hereby acknowledged, the parties agree as follows:

1.       EMPLOYMENT RELATIONSHIP; TERM; RENEWAL

         Subject  to  the  other  terms,   conditions  and  provisions  of  this
         Agreement,  the Company  hereby  employs  Employee and Employee  hereby
         accepts such  employment  for a period of two (2) years,  commencing on
         the Effective  Date of this  Agreement,  as that term is defined below,
         and subject to the  termination  provisions as provided herein below in
         Paragraph 8. The Company shall have the option, in its sole discretion,
         of extending  this Agreement for an additional two (2) year term at the
         expiration of the initial term.

2.       COMPENSATION

         2.1      Annual Compensation
                  Subject to the terms and provisions  hereof, the Company shall
                  pay or cause to be paid to Employee  during the term hereof an
                  annual salary plus a seven percent (7%) escalation per year as
                  described in Exhibit A hereto. Cash compensation shall be paid
                  in equal semi-monthly installments commencing on the Effective
                  Date hereof and provided only that such installments  shall be
                  pro-rated  in the  event  of  any  partial  employment  period
                  hereunder.

         2.2      Additional Compensation
                  Employee may be further entitled to additional compensation in
                  the  form of stock  options  in  amounts  and  subject  to the
                  conditions  as set forth in  Exhibit  A  attached  hereto  and
                  incorporated herein by reference.

2.3      Employment Taxes
                  All  compensation  and benefits  shall be subject to customary
         withholding  taxes and other  employment taxes as from time to time are
         required by any  governmental  statute,  ordinance,  or regulation with
         respect to such compensation paid by the Company to an employee.

3.       EMPLOYEE BENEFITS AND REIMBURSEMENTS

         A.       Medical Insurance
                  During the term of this Agreement and the employment described
                  herein,  the Company will pay the premium for standard medical
                  benefits for Employee and  dependents.  Such  contribution  to
                  begin with the Effective Date.

         B.       Reimbursement for Out-of-Pocket Expenses
                  Company shall,  not less  frequently  than monthly,  reimburse
                  Employee with respect to all ordinary  out-of-pocket  expenses
                  which,  in the sole judgment of the Company,  were incurred by
                  Employee  in the  course of and/or in the  conduct  of Company
                  business by Employee,  provided  Employee follows and complies
                  with Company reporting and receipts submission procedures.

         C.       Other Benefits
                  In addition to the foregoing,  Employee shall also be provided
                  any  other  benefits  of  whatever  kind or nature or shall be
                  permitted to  participate  in such other  benefits or programs
                  which may,  from time to time,  be adopted or  provided by the
                  Company and otherwise  made  available by the Company to other
                  employees or officers of Company under  substantially the same
                  restrictions and limitations, if any and as applicable.

         D.       Relocation
                  Company will  reimburse  Employee for reasonable and necessary
                  moving  costs  incurred in the course of Employee  relocation.
                  Company  will make the final  determination  whether  items of
                  moving costs are "reasonable and necessary."

         E.        Automobile
                  Employee shall receive the use of a suitable automobile.

4.       SERVICES AND DUTIES OF EMPLOYEE

         Employee  agrees  that,  expressly in his capacity as an officer of the
         Company, Employee will at all times loyally and conscientiously perform
         all of the following duties, responsibilities, and obligations:

         A.       Those duties and responsibilities expressly or implicitly 
                  contained in this Agreement;

         B.       Those  duties and  responsibilities  customarily  incident  
                  to or  required  of such  position(s)and/or office(s) as may,
                  from time to time, be assigned to Employee by the Board of 
                  Directors;

         C.        Such other  services,  acts,  or things  necessary,  prudent,
                   or  advisable  in the exercise of Employee's reasonable 
                   judgment for the benefit of the Company and;

          D.      Such   additional   duties,   responsibilities   and   
                  obligations   and  such  other   services,acts,  and things 
                  as,  from time to time,  may be  designated  by the Board of 
                  Directors  of the  Company.

5.       ALLOCATION OF EMPLOYEE TIME

         By entering  into this  Agreement,  it is the mutual  intention  of the
         parties that Employee shall devote all of his productive time, ability,
         and  attention  to the  business of the  Company and its  subsidiaries,
         including Beaver Lake Resources Corporation, and shall not, without the
         prior  written  consent of the  Board,  which may be  withheld  for any
         reason   whatsoever,   otherwise  actively  engage  in  other  business
         endeavors or pursuits,  including,  without  limitation,  the direct or
         indirect  rendition  of any  services  of a  business,  commercial,  or
         professional  nature to any other person or  organization,  whether for
         compensation  or otherwise.  The President of the Company and its Board
         of  Directors  shall  consult with the  Employee  regarding  the proper
         allocation of Employee's time between the Company and its subsidiaries.

6.       CONFIDENTIALITY AND TRADE SECRETS

         Employee  acknowledges  and agrees that,  in prior  meetings with other
         employees,  representatives,  officers  and  directors  of the Company,
         Employee has or will,  during the term of  employment,  have access to,
         become  acquainted with, and/or develop or invent various Trade Secrets
         and  proprietary  information  consisting  of  and  including,  without
         limitation,  formulas, processes, plans, charts, concepts,  procedures,
         compilations,  lists of data and information,  records, specifications,
         documents,  contracts,  reports, forms, manuals, names, addresses,  and
         telephone  numbers  and  other   information  of  customers,   lenders,
         investors,  or identified prospective customers,  lenders, or investors
         (all of the  foregoing  sometimes  collectively  referred  to as "Trade
         Secrets") which are owned or have been or  subsequently  are developed,
         compiled,  organized or invented by the Company,  the Employee,  or the
         Company's other employees. Employee, for the benefit of the Company and
         as a condition of this Agreement,  expressly agrees that Employee shall
         not disclose any of the Trade Secrets, directly or indirectly; use them
         in any way; or claim proprietary  ownership  interest  therein,  either
         during or after the term of this  Agreement  except as  required in the
         performance of Employee's  duties hereunder or as expressly  authorized
         by the  written  consent  and  permission  of the  Company  after  full
         explanation  and  disclosure  of any such proposed use or disclosure by
         the Employee to the Company.

         Employee  further  acknowledges  and agrees that all Trade Secrets,  as
         defined  above,  whether now  existing or hereafter  developed  are and
         shall at all times be owned solely and  exclusively  by the Company and
         Employee shall have no ownership interest therein or rights thereto.

7.       EFFECTIVE DATE

         The Effective Date of this Agreement shall be the day, month,  and year
first set forth above.

8.       TERMINATION UPON EVENT OF TERMINATION

         8.1      Events of Termination
                  This Agreement shall terminate immediately upon the occurrence
of any of the following events:

                  A.       Whenever  the Company and Employee  shall  mutually 
                           agree in writing to terminate  this Agreement.  
                           Employee to provide at least thirty (30) days notice
                           for termination;

                  B.       Whenever  the  Company  delivers  written  notice  to
                           Employee   terminating   the  Agreement  for  "cause"
                           including,  among other things,  Employee's  material
                           gross negligence or intentional  misconduct under the
                           terms of this Agreement, unless waived in writing and
                           signed  by the  Company  in the  Company's  sole  and
                           absolute discretion;

                  C.       Upon the death of Employee;

                  D.       Upon the permanent  incapacity of Employee because of
                           illness,  physical  injury,  other physical or mental
                           disability,  or any  reason  such that it  reasonably
                           appears  that  Employee  will be unable to perform or
                           complete Employee's duties and responsibilities under
                           this Agreement.

         If, for any reason other than those set forth  immediately  above,  the
         Company  for any  reason  terminates  this  Agreement,  then  upon such
         termination,  in addition to the other provisions contained herein, the
         Company shall pay to Employee as a severance  allowance an amount equal
         to six (6) months of the Employee's current salary.

         8.2      Post-Termination Duties and Obligations
                  Upon termination for any of the foregoing Events;

                  A.       Employee or the  representative of Employee's estate,
                           in the event of the death of the  Employee,  shall be
                           entitled  to  receive  that  compensation  earned  by
                           Employee that Employee would otherwise be entitled to
                           up to the date of  termination  less such  amounts as
                           are required by law to be withheld and deducted and;
                  B.       Employee or the  representative of Employee's estate,
                           in the  event  of the  death of the  Employee,  shall
                           deliver to the Company all records,  reports,  files,
                           schedules,  lists,  equipment,  tools,  and any other
                           property  in his  possession  or  under  his  control
                           belonging to the Company and, as appropriate, in good
                           condition   and  repair,   ordinary   wear  and  tear
                           excepted.

9.       COMPANY'S AUTHORITY

         The Company  expressly  reserves the right to adopt and promulgate from
         time  to  time,  orally  or in  writing,  Company  rules,  regulations,
         directives and policies with respect to Company operations and systems,
         business  expense  reimbursements,   general  employee  standards,  and
         employee  performance  requirements and evaluation criteria (all of the
         foregoing  collectively  referred to as "Company  Policies").  Employee
         agrees at all times to observe and comply  with all  Company  Policies,
         whether oral or in writing, as stated and as reasonably  interpreted by
         the Board of Directors.

10.      PAID VACATION AND SICK LEAVE

         A.       Paid Vacation
                  Employee  shall be entitled  to a paid  vacation of four weeks
per year.

         B.       Sick Leave
                  As determined by the Company,  Employee shall be entitled to a
                  reasonable number of days of sick leave with full compensation
                  as specified in the current  policy of the Company during each
                  calendar year. In determining  what is a reasonable  number of
                  days, the Company shall take into account  previous periods of
                  illness or disability,  the number of days of sick leave taken
                  in the current and  preceding  years,  and any other  relevant
                  factors it deems pertinent.

11.      INDEMNIFICATION

         The Company shall  indemnify the Employee and hold him harmless for and
         with respect to all costs and expenses  incurred by Employee  resulting
         from any acts or decisions  made by him in good faith while  performing
         services for the Company within the scope of his position and authority
         hereunder.

12.      NON-TRANSFERABILITY

         This  Agreement is personal to Employee and the services to be provided
         by Employee  are  personal to and uniquely  capable of  performance  by
         Employee.  Consequently,  neither this Agreement nor any right, duties,
         or obligations  hereunder,  or interests herein,  shall be transferred,
         assigned, conveyed, hypothecated,  delegated or pledged, in whole or in
         part,  voluntarily or involuntarily,  by operation of law or otherwise.
         Any attempted  transfer,  assignment  or  delegation  shall be null and
         void.

13.      NOTICES

         All notices  provided in or permitted  pursuant to this Agreement shall
         be in  writing  and  shall be  deemed  to have  been  duly  given  when
         delivered or mailed by United States  certified  mail,  return  receipt
         requested,  postage  prepaid,  addressed  to Company  at its  principal
         office address and to Employee at Employee's  residence  address on the
         records of the Company or at such other addresses either party may have
         furnished to the other party in writing in accordance herewith.

14.      VALIDITY

         The invalidity or  unenforceability  of any provision of this Agreement
         shall not affect the validity or  enforceability of any other provision
         of this Agreement, which shall remain in full force and effect.

15.      AMENDMENTS

         Any  modification  to or amendment of this Agreement shall be effective
          only if:

         A.       It is in writing;
         B.       It expressly refers to this Agreement; and
         C.       It is signed by all parties hereto.

16.      CONSTRUCTION

         This Agreement shall be construed  without regard to any presumption or
         other  rule  requiring   construction  against  the  party  drafting  a
         document.  It shall be construed neither for nor against any party, but
         each provision shall be given reasonable  interpretation  in accordance
         with the plain  meaning  of its terms and the  expressed  intent of the
         parties.

17.      ENTIRE AGREEMENT

         This  Agreement  supersedes  any and all prior  agreements  between the
         parties thereto,  if any, whether oral or written,  with respect to the
         employment  of  Employee  by  the  Company  and  contains  all  of  the
         covenants,  conditions, and agreements between the parties with respect
         to the  rendition  of such  services  as herein  contemplated  or to be
         performed  hereunder.  Each party  acknowledges  for the benefit of the
         other;
A.       That no representations,  inducements,  promises,  or agreements, 
         orally or in writing, have been made by any party, or any person acting
         or claiming to be acting on behalf of the other party and;

B.       That no other agreement,  statement,  or promise with respect to such
         employment which is not set forth herein shall be valid or binding.

18.      ATTORNEY'S FEES

         In the  event of any  dispute  or  disagreement  under  this  Agreement
         whether or not suit is instituted,  or if any action is instituted,  at
         law  or  in  equity,  including,  without  limitation,  an  action  for
         declaratory or injunctive relief to enforce or interpret the provisions
         of this  Agreement,  the  prevailing  party  shall  be  entitled  to be
         reimbursed for all costs and expenses,  including,  without limitation,
         reasonable  attorneys'  fees, which may be set by the court in the same
         action if any action  has been so  commenced  or in a  separate  action
         brought  for that  purpose.  Such  right of  reimbursement  shall be in
         addition to any other relief to which that party may be entitled.

19.      GOVERNING LAW AND VENUE

         Irrespective of the place of execution or  performance,  this Agreement
         will be governed by and  construed in  accordance  with the laws of the
         State of  California.  The  venue of any and all such  actions  brought
         under or  pursuant to this  Agreement  shall be Santa  Barbara  County,
         California.

20.      WAIVER

         No provision of this  Agreement  may be modified,  waived or discharged
         unless such waiver  modification  or  discharge is agreed to in writing
         and signed by Employee  and such  Officer as may be  authorized  by the
         Board.  No waiver by either party  thereto at any time of any breach of
         any condition or provision of this  Agreement  shall be deemed a waiver
         of or to the subsequent  enforcement of each term and provision of this
         Agreement.

21.      BOARD OF DIRECTORS APPROVAL

         This  Agreement  shall be subject to the  approval of the  Compensation
         Committee of the Company's Board of Directors.  If not so approved this
         Agreement shall be null and void.

22.     COORDINATION WITH BEAVER LAKE RESOURCES CORPORATION EMPLOYMENT AGREEMENT

         This  Agreement  shall  be  coordinated   with  Employee's   employment
         agreement with Beaver Lake Resources  Corporation  ("BLRC"),  such that
         the  compensation   provisions  of  this  Agreement  shall  govern  and
         supercede those provisions of Employee's agreement with BLRC.


<PAGE>




IN WITNESS  WHEREOF,  the parties have  executed  this  Agreement as of the day,
month, and year first set forth above.
         "COMPANY"
                                                     SABA PETROLEUM COMPANY
a Colorado CorporationBY: _____________________________
Ilyas Chaudhary, President

"EMPLOYEE"

- -----------------------------
Alex S. Cathcart


                  EXHIBIT A:        COMPENSATION/OPTIONS GRANTED

<PAGE>


                                                   EXHIBIT "A"


                                        ANNUAL COMPENSATION - STOCK OPTIONS

<TABLE>
<S>                       <C>                            <C>                          <C>     


                                                                Exercise Price                 Number of
          Year                        Salary                     Per Share (1)               Option Shares
- -------------------------- ------------------------------ ---------------------------- ---------------------------

      Initial Term

            1                       $115,000.00                     $20.00                       25,000

            2                       $123,000.00                     $20.00                       25,000

            3                       $123,000.00                     $20.00                       25,000
     (Optional Term)
                                                                                                 75,000
</TABLE>

(1) To be adjusted to 110% of the market price on May 30, 1997.

* The Employee may exercise the Option Shares in whole or in part at any time on
or after the Employment  Anniversary date of the Employee in each of the two (2)
years of employment.  For example:  the option to purchase  25,000 shares of the
Company's  common stock @ the subscribed  price may be exercised by the Employee
giving the Company  written notice of the  Employee's  intention to do so at any
time on or after March 1, 1998.  Similarly,  the second year option could not be
exercised  until on or after March 1, 1999. The right to exercise  Option Shares
shall vest on respective Employment Anniversary Dates, and shall accumulate.  In
the event the  employment of the Employee is terminated  for any reason,  by the
Employee or by the Company,  with or without cause,  Employee's rights hereunder
shall be limited to those Option Shares which have vested.

     These Option Shares are granted  pursuant to the Company's  1996  Incentive
     Equity Plan and are subject to all the terms and  conditions  of said plan,
     which is incorporated by reference herein.

     The  Company  will  prepare,  or cause to be  prepared  and filed  with the
     appropriate  regulatory  agencies a  registration  statement(s)  which will
     cause the Employee's  Option Shares to be registered under Section 12(g) of
     the  Securities  Act  of  1933;  to  be  freely  transferable;  and,  to be
     represented by stock certificates without any restrictive legends.





EXHIBIT 10.39

March 16, 1997

Mr. Ilyas Chaudhary, President
Saba Petroleum Company
2301 Airport Drive, Suite 201
Santa Maria, Ca. 93455

                                    Re: Representation of Saba Petroleum Company

Dear Mr. Chaudhary,

         When accepted by you, this letter will  constitute an agreement for the
representation  of Saba Petroleum  Company and its  subsidiaries  (collectively,
"Saba") by the undersigned, Rodney C. Hill, A Professional Corporation ("Hill"),
and the written fee agreement  required under  California  law. The terms of the
engagement are as follows:

         1.  Saba   engages  Hill  to  act  as  its  general   counsel.   Hill's
representation  in such respect shall be to advise  management  and the Board of
Directors  on legal  matters  relating to Saba,  to assist  management  with the
negotiation  and execution of  agreements  with third  persons,  to perform such
legal  services  for  Saba as  Hill  deems  to be  within  its  areas  of  legal
competency,  to hire and  supervise  outside  counsel  for Saba,  to direct  the
performance  of legal  services by such  outside  counsel and to  negotiate  and
approve for payment fees for legal services  rendered by such outside counsel to
Saba.

         2.    The terms of the engagement shall be at will, such that Saba may
discharge Hill at any time with or without cause.  Similarly,  Hill may withdraw
from  representation of Saba at any time, with or without cause, but in any such
instance,  Hill shall assist such counsel as Saba may select to acquaint himself
on the matters on which Hill had been  working;  further,  in such  event,  Saba
shall  compensate Hill at the same billing rate charged Saba by such counsel for
the time expended in assisting such counsel and shall reimburse Hill for all out
of pocket expenditures incurred by Hill in rendering such assistance.

   3.    It is expected that Hill shall devote a substantial amount of its legal
practice  time and  efforts  to the  representation  of Saba,  but Hill shall be
entitled to continue representation of the client which it presently represents.
The precise amount of time to be devoted by Hill to the  representation  of Saba
shall be  determined  by Hill.  However,  in the event  that Hill  deems  that a
conflict, actual or potential, exists between its representation of Saba and any
new  client or former  client,  Hill  shall be  entitled  to  withdraw  from the
representation  of Saba (and such  client or former  client)  in  respect to the
matter as to which Hill believes such a possible conflict exists and cause third
party counsel to Saba to represent  Saba with respect to such matter without the
participation therein by Hill is aware of such a potential conflict, which is in
respect of the dealings  between Saba and 

Geo Petroleum,  Inc.;  Saba agrees that Hill may represent  neither Saba nor Geo
Petroleum, Inc. with respect to their dealings with each other. The clients that
Hill will  continue  representing  in matters not  relating to Saba  include Geo
Petroleum,  Inc., Mark A. Nahabedian,  Capco Resources,  Ltd., G.R. Nance,  B.A.
Ogle, Jonah Goldrich,  Drake Capital  Securities,  Inc., Riverby Ltd., and their
respective affiliates.  In addition,  Saba understands that Hill has various and
gas  interests  and will  continue  to acquire  and develop  such  interests  in
association with others.  Hill shall not be required to offer any such interests
(whether  existing or hereafter  sought or acquired) to Saba, but Hill shall not
actively compete with Saba for the acquisition of any such interests.  At Saba's
election,  Rodney C. Hill shall be a vice-president of Saba, but shall not be an
employee of Saba, but rather an employee loaned by Hill to Saba.

       4.    Saba shall compensate Hill on a monthly basis at the annual rate of
$150,000, reduced by any compensation which Rodney C. Hill, the sole shareholder
of Hill,  annually receives as a director of Saba. For such purpose,  Hill shall
be compensated  at an interim rate of $10,000 per month and An adjustment  shall
be  made  in  December  of  each  year  or  at  such   earlier  time  as  Hill's
representation  of Saba or  membership  on the Board of  Directors  shall cease.
Hill's  compensation  shall be reviewed on an annual basis and shall be adjusted
if so agreed by Saba and Hill.  Saba shall also grant to Hill,  effective  March
15, 1997,  options to purchase  125,000 shares of the common stock of Saba at an
exercise price of $___per share.  Such options shall be subject to adjustment in
the case of stock dividends, splits, reclassification or other event which would
give rise to an  adjustment  in  options,  warrants,  or rights to  purchase  or
acquire the common stock of Saba held by any third person. The number of options
to be  granted  to Hill  shall be  reduced  annually  by the  number of  options
acquired by Hill under Saba's  directors  option plan.  Options  granted to Hill
shall vest 20% per year on the 15th day of March.  Saba  shall  cause the shares
underlying  Hill's options to be registered under the Securities Act of 1933 and
approved for such listing on such exchange or market as the common stock of Saba
may be  listed,  all no later than the day on which such  options  shall  become
exercisable.

    5.    Hill shall maintain its offices in Santa Barbara, California , for its
performance  of services to Saba.  Saba shall install and maintain,  at its cost
and  on  a  trial  basis,  a  video  teleconferencing   system,  including  ISDN
facilities,  between  Saba's  offices and that of Hill. To perform its duties to
Saba,  Hill will be  required  to be  present at Saba's  offices in Santa  Maria
frequently,  but it is anticipated that it will not be presently more than eight
days per month. Should Hill spe3nd the night in Santa Maria, Saba will reimburse
or bear Hill's hotel and 

incidental  expenses at the Santa Maria Inn or equivalent  facility.  Saba shall
reimburse  Hill for its out of pocket  expenses which have been incurred for the
benefit of Saba, including telephone (other than local charges), travel, postage
and other expenses.

      6.    Saba shall cause Rodney C. Hill and his spouse to be included in all
benefit  and  medical  plans  maintained  by Saba,  save  those  plans for which
eligibility  is  limited to  employees  of Saba.  Should  Rodney C. Hill and his
spouse not be eligible for coverage  under medical and dental plans  maintained,
from time to time, by Saba,  Saba will pay to Hill an amount equal to that which
would be paid by Saba to the insurer were Rodney C. Hill and his spouse  covered
by the apposite medical or dental plan.

   7.    Saba will pay to Hill an automobile allowance of $400 per month, which
shall  compensate  Hill for car  rental  and  usage.  In  addition,  Saba  shall
reimburse  Hill  on a  monthly  basis  1/24  of the  cost  of  insurance  on the
automobile acquired by Hill and 1/24 of the annual license and registration fees
for such car.  As Hill  leases a new  automobile  ( which shall not be more than
once every two years) Saba shall reimburse Hill for 50% of the deposit and other
first month's charges (save pre-paid rental) due under the lease.

        Saba is advised that it should have this letter of agreement reviewed by
counsel  other than Hill,  so that Saba may have an unbiased  and  disinterested
opinion  as  to  the  contents  and  effect  thereof.   After  such  review  and
consideration as Saba determines appropriate, kindly sign and return one copy of
this letter to the  undersigned,  and it will  constitute  the retention and fee
agreement required by the Rules of Professional Conduct.

                  Yours very truly,

                  Rodney C. Hill, A Professional Corporation


                  By________________________________
                      Rodney C. Hill, its President

ACCEPTED AND AGREED TO On this ____ day of March, 1997.
SABA PETROLEUM COMPANY




EXHIBIT 11.1

==========================================
Computations of Earnings Per Common
Share
==========================================
For the Six and Three Months Ended
June 30, 1997 and 1996
<TABLE>
<S>                                   <C>                  <C>                        <C>                     <C>    


                                              Six Months                                      Three Months
                                            Ended June 30                                     Ended June 30

                                                 1997                  1996                       1996                     1997

Primary Earnings
     Net income before minority interestin
          earnings of consolidated           2,043,273            1,590,510                      513,261                 813,400
           subsidiary

     Minority interest in earnings of
           consolidated subsidiary            (94,391)            (100,647)                      (5,961)                (79,025)
                                      -------------------    -----------------         --------------------     -------------------

     Net income available to Common          1,948,882            1,489,863                      507,300                 734,375
                                      ===================    =================         ====================     ===================

Primary Shares
     Weighted average number of
           Common Shares outstanding        10,471,946            8,529,978                   10,561,814               8,547,898

     Additional shares assuming
           issuance of shares underlying       679,488              552,644                      669,737                 591,226
options
                                      -------------------    -----------------         --------------------     -------------------

     Primary Shares                         11,151,434              982,622                   11,231,551               9,139,124
                                      ===================    =================         ====================     ===================

Primary Earnings per Common Share
     Net income available to Common             $0.175               $0.164                       $0.045                  $0.080
                                      ===================    =================         ====================     ===================

Fully Diluted Earnings
     Net income before minority interest
in earnings of consolidated                  2,043,273            1,590,510                      513,261                 813,400
     subsidiary

     Minority interest in earnings of         (94,391)            (100,647)                      (5,961)                (79,025)
     consolidated subsidiary

     Plus interest expense attributable
     to Debentures, net of related income     107,800              396,164                       53,258                 200,842
     taxes
                                      -------------------    -----------------         --------------------     -------------------

Net income available to Common              2,056,682            1,886,027                      560,558                 935,217
                                      ===================    =================         ====================     ===================

Fully Diluted Shares
     Weighted average number of            10,471,946            8,529,978                   10,561,814               8,547,898
         Common Shares outstanding

 Additional shares assuming issuance:
          Of shares underlying options        679,488              552,644                      669,737                 591,226
          Of convertible common shares
             @ $4.375 per share
              underlying:
               $6,438,000 from 1/1/97       1,471,543                                         1,471,543                       0
               $11,000,000 from 1/1/96                           2,514,286                                            2,514,286
               $1,650,000 from 2/7/96                              300,471                                              377,143
          Less shares actually issued        (390,920)              (2,358)                    (480,788)                 (4,718)
          upon conversions                -------------------    -----------------         --------------------     ----------------
               
          Fully Diluted Shares             12,232,057           11,895,021                   12,222,305              12,025,835
                                          ===================    =================         ====================     ================

Fully Diluted Earnings per Common share
     Net income                                $0.168               $0.159                       $0.046                  $0.078

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from (A) the
Company's  condensed  consolidated  balance sheet at June 30, 1997 and condensed
consolidated statement of income for the six months ended June 30,
1997. And is Qualified in its entirety by reference to such (B) financial
statements presented in quarterly report form 10-QSB for the quarterly period 
ended June 30, 1997.
</LEGEND>
<CIK>                                          0000312340
<NAME>                                         Saba Petroleum Company
<MULTIPLIER>                                   1,000
<CURRENCY>                                     0
       
<S>                                           <C>    
<PERIOD-TYPE>                                  6-MOS
<FISCAL-YEAR-END>                              Dec-31-1997
<PERIOD-START>                                 Jan-01-1997
<PERIOD-END>                                   Jun-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         743
<SECURITIES>                                   0
<RECEIVABLES>                                  5,863
<ALLOWANCES>                                   (71)
<INVENTORY>                                    0
<CURRENT-ASSETS>                               10,141
<PP&E>                                         62,688
<DEPRECIATION>                                 (18,435)
<TOTAL-ASSETS>                                 56,456
<CURRENT-LIABILITIES>                          13,068
<BONDS>                                        20,109
                          0
                                    0
<COMMON>                                       15,022
<OTHER-SE>                                     6,745
<TOTAL-LIABILITY-AND-EQUITY>                   56,456
<SALES>                                        0
<TOTAL-REVENUES>                               17,835
<CGS>                                          0
<TOTAL-COSTS>                                  13,765
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             831
<INCOME-PRETAX>                                3,513
<INCOME-TAX>                                   1,470
<INCOME-CONTINUING>                            2,043
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   1,949
<EPS-PRIMARY>                                  .18
<EPS-DILUTED>                                  .17
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission