SABA PETROLEUM CO
10-Q, 1998-11-19
CRUDE PETROLEUM & NATURAL GAS
Previous: PICCADILLY CAFETERIAS INC, 8-A12B, 1998-11-19
Next: FIRST SECURITY CORP /UT/, 8-K, 1998-11-19





                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 10-Q
- --------------------------------------------------------------------------------


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

                         For the quarterly period ended
                               September 30, 1998

                         Commission File Number 1-12322

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

                             SABA PETROLEUM COMPANY

- --------------------------------------------------------------------------------
             (Exact name of registrant 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)

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

Indicate by check mark whether the registrant (1) filed all reports  required to
be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding
12 months (or for such shorter  period that the  registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days.

                  YES   X                            NO_____

At November 19, 1998,  11,052,393 shares of Common Stock,  $.001 par value, were
outstanding.



<PAGE>






                             SABA PETROLEUM COMPANY

                                    CONTENTS 
<TABLE>
<S>                                                                                   <C>   


                                                                                       Page(s)

PART I.-FINANCIAL INFORMATION

Item 1. Financial Statements

         Condensed Consolidated Balance Sheets as of September 30, 1998
                  (Unaudited) and December 31, 1997                                     3

         Condensed Consolidated Statements of Operations for the nine
                  and three month periods ended September 30, 1998 and
                  1997 (Unaudited)                                                      4

         CondensedConsolidated  Statements  of Cash  Flows  for the nine  months
                  ended September 30, 1998 and 1997
                  (Unaudited)                                                           5

         Notes to Condensed Consolidated Financial Statements (Unaudited)               6-13

Item 2. Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                             13-25


PART II.-OTHER INFORMATION

Item 1. Legal Proceedings                                                               25-26

Item 4. Submission of Matters to a Vote of Security Holders                             26-27

Item 5. Other Information                                                               27-28

Item 6. Exhibits and Reports on Form 8-K                                                28

SIGNATURES                                                                              29



</TABLE>





<PAGE>



5

                              The  accompanying  notes are an  integral  part of
these financial statements.
<TABLE>
<CAPTION>


                                              PART I - FINANCIAL INFORMATION
                                         SABA PETROLEUM COMPANY AND SUBSIDIARIES
                                          CONDENSED CONSOLIDATED BALANCE SHEETS
<S>                                                                       <C>                     <C> 


                                                                               September 30,            December 31,
                                                                                   1998                     1997
ASSETS                                                                          (Unaudited)
Current assets:                                                              
   Cash and cash equivalents                                                        $ 1,186,671              $  1,507,641
   Accounts receivable, net of allowance for doubtful                        
          accounts of $78,000 (1998) and $69,000 (1997)                               5,386,432                 6,459,074
   Other current assets                                                               2,750,105                 4,589,501
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
          Total current assets                                                        9,323,208                12,556,216
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
Property and equipment (Note 4):
   Oil and gas properties (full cost method)                                         79,717,781                76,562,279
   Land, plant and equipment                                                          9,174,553                 8,368,405
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
                                                                                     88,892,334                84,930,684
   Less accumulated depletion and depreciation                                     (45,470,788)              (22,325,276)
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
          Total property and equipment                                               43,421,546                62,605,408
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------

Other assets                                                                          1,176,320                 2,495,322
                                                                            --------------------    ----------------------
                                                                            ====================    ======================
                                                                                   $ 53,921,074              $ 77,656,946
                                                                            ====================    ======================
                                                                            ====================    ======================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable and accrued liabilities                                        $ 12,488,875              $ 10,104,519
   Income taxes payable                                                               1,413,494                   733,887
   Current portion of long-term debt                                                 25,172,694                13,441,542
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
          Total current liabilities                                                  39,075,063                24,279,948

Long-term debt, net of current portion (Note 4)                                       5,347,411                19,609,855
Other liabilities and deferred taxes                                                  1,677,974                   862,999
Minority interest in consolidated subsidiary                                            621,366                   752,570

Preferred stock - $.001 par value, authorized
       50,000,000 shares; issued and oustanding 8,000
       shares (1998) and 10,000 (1997)                                                7,169,170                 8,511,450
Commitments and contingencies (Note 7)                                                               
Stockholders' equity:                                                                                
   Common stock - $.001 par value, authorized                                                        
     150,000,000 shares; issued and outstanding                                                      
     11,052,393 (1998) and 10,883,908 (1997) shares                                                  
                                                                                         11,052                    10,884
   Capital in excess of par value                                                    16,971,131                17,321,680
   Retained earnings (deficit)                                                     (16,709,302)                 7,200,292
   Unearned compensation                                                                                        (803,000)
                                                                                              -
   Cumulative translation adjustment                                                  (242,791)      
                                                                                                                 (89,732)
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------
          Total stockholders' equity                                                     30,090                23,640,124
                                                                            --------------------    ----------------------
                                                                            --------------------    ----------------------

                                                                                   $ 53,921,074              $ 77,656,946
                                                                            ====================    ======================

</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                     SABA PETROLEUM COMPANY AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<S>                                                     <C>                  <C>                  <C>                   <C>    


                                                                          Nine Months                             Three Months
                                                                      Ended September 30,                      Ended September 30,
                                                                   1998                 1997                 1998               1997
                                                                   -----                -----                -----              ----
Revenues:
   Oil and gas sales                                            $ 15,768,650          $25,282,361          $ 4,155,325   $ 7,918,697
   Other                                                           2,914,512            1,495,839            1,648,592     1,024,076
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------
            Total revenues                                        18,683,162           26,778,200            5,803,917     8,942,773
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------

Expenses:
   Production costs                                               10,139,965           12,249,901            3,141,751     3,816,812
   General and administrative                                      4,973,828            3,467,984            1,260,534     1,369,451
   Depletion, depreciation and amortization                        5,500,339            5,011,562            1,645,799     1,778,275
   Writedown of oil and gas properties                            17,852,367               -                    57,342         -
                                                        --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------
            Total  expenses                                       38,466,499           20,729,447            6,105,426     6,964,538
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------

Operating income (loss)                                          (19,783,337)            6,048,753            (301,509)    1,978,235
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------

Other income (expense):
   Other                                                          (1,124,837)            (190,308)            (588,251)    (463,848)
   Interest expense                                               (2,518,573)          (1,421,144)          (1,003,240)    (590,359)
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------
                 Total other income (expense)                     (3,643,410)          (1,611,452)          (1,591,491)  (1,054,207)
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------

            Income (loss) before income taxes                    (23,426,747)            4,437,301          (1,893,000)      924,028

Provision (benefit) for taxes on income                              149,356             1,799,807              40,898       329,807
                                                                        
Minority interest in earnings (loss) of
   consolidated subsidiary                                           (77,886)               89,994             (29,346)      (4,397)
                                                                       
                                                         --------------------  -------------------  -------------------  -----------
                                                         --------------------  -------------------  -------------------  -----------

            Net income (loss)                                    $(23,498,217)          $ 2,547,500         $(1,904,552)  $  598,618
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========

            Comprehensive income                                 $(23,651,276)          $ 2,530,365         $(1,995,691)  $  599,950
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========

Net earnings (loss) per common share:
            Basic                                                      ($2.17)                $0.24              ($0.18)       $0.06
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========

            Diluted                                                    ($2.17)                $0.23              ($0.18)       $0.05
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========

Weighted average common shares outstanding:
            Basic                                                  10,993,524           10,595,598           11,052,393   10,690,893
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========

            Diluted                                                10,993,524           12,011,912           11,052,393   12,012,517
                                                         ====================  ===================  ===================  ===========
                                                         ====================  ===================  ===================  ===========




</TABLE>



<PAGE>




<TABLE>
<CAPTION>



                                          SABA PETROLEUM COMPANY AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   For the Nine Months Ended September 30, 1998 and 1997
                                                        (Unaudited)
<S>                                                                               <C>                   <C>    


                                                                                         1998                   1997
                                                                                         ----                   ----

Cash flows from operating activities:
   Net income (loss)                                                                    $(23,498,217)           $ 2,547,500
   Adjustments to reconcile net income (loss) to net cash
     provided by operations:
        Depletion, depreciation and amortization                                            5,500,339             5,011,562
        Writedown of oil and gas properties                                                17,852,367      
                                                                                                                          -
        Deferred tax provision (benefit)                                                    (616,263)               654,000
        Compensation expense attributable to issuance of Common
           Stock options and shares of Common Stock                                                        
                                                                                             349,227                   -
        Minority interest in earnings (loss) of consolidated subsidiary                                    
                                                                                             (77,886)                89,994
        Gain on issuance of shares of subsidiary                                                           
                                                                                                    -               (5,533)
        Changes in:                                                                                        
             Accounts receivable                                                                                (3,260,779)
                                                                                              510,358
             Other assets                                                                     723,463      
                                                                                                                      5,204
             Accounts payable and accrued liabilities                                       3,939,970             6,934,575
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------
             Net cash provided by operating activities                                      4,683,358            11,976,523
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------

Cash flows from investing activities:
   Expenditures for property and equipment                                                (6,219,268)          (29,074,023)
   Proceeds from sale of oil and gas properties                                             5,254,066      
                                                                                                                          -
   Decrease (increase) in notes receivable                                                                      (1,738,513)
                                                                                              366,146
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------
             Net cash used in investing activities                                          (599,056)          (30,812,536)
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------

Cash flows from financing activities:
   Proceeds from notes payable and long-term debt                                           4,241,925            28,649,983
   Principal payments on notes payable and long-term debt                                 (6,968,048)          (10,546,557)
   Redemption of Preferred Stock                                                          (1,702,280)      
                                                                                                                          -
   Preferred Stock dividends paid                                                                          
                                                                                             (51,288)                     -
   Net proceeds from exercise of Common Stock options                                                               227,500
                                                                                               82,500
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------
            Net cash provided by (used in) financing activities                           (4,397,191)            18,330,926
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------

Effect of exchange rate changes on cash and cash equivalents                                               
                                                                                              (8,081)               (1,553)
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------
Net decrease  in cash                                                                       (320,970)             (506,640)
Cash at beginning of period                                                                 1,507,641               734,036
                                                                                  --------------------    ------------------
                                                                                  --------------------    ------------------

Cash at end of period                                                                    $  1,186,671            $  227,396
                                                                                  ====================    ==================
                                                                                  ====================    ==================

</TABLE>


<PAGE>


                                               


                     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, 1997 and
should be read in conjunction  with the  consolidated  financial  statements and
notes  thereto  included  in the  Company's  1997 Form 10-K.  In the  opinion of
management,   the  accompanying   unaudited  condensed   consolidated  financial
statements contain all adjustments (which, except as otherwise disclosed herein,
consist of normal  recurring  accruals  only)  necessary  to present  fairly the
Company's  consolidated  financial  position as of September  30, 1998,  and the
consolidated  results of  operations  for the nine and three month periods ended
September 30, 1998 and 1997 and the  consolidated  cash flows for the nine month
periods ended September 30, 1998 and 1997.

In June 1997,  the  Financial  Accounting  Standards  Board  issued FAS No. 131,
"Disclosure  About Segments of an Enterprise and Related  Information."  FAS No.
131 establishes  standards for reporting information about operating segments in
annual financial  statements and requires that interim  financial reports issued
to shareholders  include  selected  information  about reporting  segments.  The
statement also established  standards for related disclosures about products and
services,  geographic areas and major customers.  The statement is effective for
fiscal years beginning  after December 15, 1997. The Company  considers that its
operations are principally in one industry  segment:  acquisition,  exploration,
development  and  production  of oil  and  gas  reserves  This  information  and
information  about  major  customers  historically  has  been  disclosed  in the
Company's annual financial statements.


2.  Statements of Cash Flows

Following is certain supplemental  information regarding cash flows for the nine
month periods ended September 30, 1998 and 1997:
<TABLE>
       <S>                                                               <C>                  <C>  

                                                                                    1998                 1997
                                                                                    ----                 ----

        Interest paid                                                     $    2,086,100      $     1,429,000
                                                                            =============        =============

        Income taxes paid                                                 $       42,700      $     2,480,000
                                                                            =============        =============
</TABLE>


Non-cash investing and financing transactions:

Debentures  in the  principal  amount of $24,000,  less related costs of $3,108,
were  converted  into 5,485  shares of Common Stock during the nine months ended
September 30, 1998.

The Company incurred  credits to Stockholders'  Equity in the amounts of $22,600
and $288,750  resulting  from the  issuance of fully  vested  stock  options and
performance shares of Common Stock,  respectively,  during the nine months ended
September 30, 1998.

Quarterly  dividend  obligations  on the Series A  Preferred  Stock  ("Preferred
Stock") that were due and payable on March 31, June 30, and  September 30, 1998,
in the total  amount of $360,000  were  settled by an  increase to that  issue's
Conversion Amount.

Options to acquire  125,000 shares of Common Stock issued to a consultant in May
1997  resulted in deferred  compensation  expense of  $909,000.  Of this amount,
$106,000 was reported as compensation expense during the year ended December 31,
1997.  The options  were  cancelled  in March 1998,  resulting in a reduction of
deferred  compensation  expense in the amount of $803,000 during the nine months
ended September 30, 1998.

The  acquisition  of two  producing  oil and gas  properties in April 1998, at a
total cost of $3,239,835, was partially funded by the assumption of accounts and
notes  receivable  due to the  Company  in the  amount  of  $2,390,354,  and the
issuance of a stock subscription payable recorded at a cost of $750,000.

The  Company  incurred a capital  lease  obligation  in the amount of $90,637 to
acquire  equipment during the nine months ended September 30, 1998. Fee interest
in an oil  property  owned by the  Company  was  acquired  in  February  1998 by
seller-provided financing in the amount of
$375,000.

Debentures  in the  principal  amount  of  $2,363,000,  less  related  costs  of
$179,123,  were  converted  into 540,089  shares of Common Stock during the nine
months ended September 30, 1997.

The Company realized a gain of $5,533 during the nine months ended September 30,
1997, as a result of the issuance of common stock by a subsidiary.

The Company  incurred  capital  lease  obligations  in the amount of $484,075 to
acquire equipment during the nine months ended September 30, 1997.

Cumulative  foreign  currency  translation  losses in the amount of $198,297 and
$17,620 were recorded during the nine month periods ended September 30, 1998 and
1997, respectively.

3.       Oil and Gas Properties

The  Company  periodically  reviews  the  carrying  value  of its  oil  and  gas
properties  in  accordance  with   requirements  of  the  full  cost  method  of
accounting.  Under these rules,  capitalized costs of oil and gas properties may
not exceed the  present  value of  estimated  future net  revenues  from  proved
reserves,  discounted  at 10%,  plus the lower of cost or fair  market  value of
unproved  properties  ("ceiling").  Application  of this ceiling test  generally
requires  pricing future revenue at the  unescalated  prices in effect as of the
end of each fiscal quarter and requires a writedown for  accounting  purposes if
the  ceiling  is  exceeded.  Due to the  decline  in oil prices in the first and
second quarters of 1998, the capitalized  costs for the Company's  United States
cost center  exceeded  the  calculated  ceiling  amounts at each  quarter end by
approximately $10.7 million and $6.5 million, respectively, resulting in charges
against operations in the respective periods.

Capitalized costs  attributable to foreign  operations in the amount of $652,400
and  $57,300  were also  charged to  operations  during the nine and three month
periods ended September 30, 1998, respectively.

 4. Long-Term Debt
<TABLE>
<CAPTION>


    Long-term debt consists of the following at September 30, 1998:
             <S>                                                                      <C>  

             9% convertible senior subordinated debentures - due 2005                           $ 3,575,000
             Revolving loan agreement with a bank                                                15,600,000
             Term loan agreements with a bank                                                     4,501,769
             Demand loan agreement with a bank                                                    1,461,433
             Capital lease obligations                                                              515,766
             Promissory note                                                                        345,290
             Term loan with a bank                                                                  369,559
             Promissory note-Omimex                                                               4,151,288
                                                                                         -------------------
                                                                                                 30,520,105
             Less current portion                                                                25,172,694
                                                                                         ===================
                                                                                                $ 5,347,411
                                                                                         ===================

</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 $9,051,000 had been converted into 2,068,728  shares
of Common Stock as of December 31, 1997.  An  additional  $24,000 of  Debentures
were  converted  into 5,485  shares of Common Stock during the nine months ended
September 30, 1998.

The revolving loan ("Agreement") is subject to semi-annual  redeterminations and
is presently  scheduled  to convert 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 subsidiaries.  The Agreement also provides for a second borrowing base
term loan of which $3.4 million was borrowed for the purpose of  development  of
oil and gas properties in California, with the outstanding balance ($814,000) at
September 30, 1998, due July 31, 1998. At September 30, 1998, the borrowing base
for the two loans was $13.4  million.  The borrowing base reduces at the rate of
$300,000 per month.  Interest on the two loans is payable at the prime rate plus
0.25%, or LIBOR rate pricing options plus 2.25%.  The weighted  average interest
rate for borrowings outstanding under the loans at September 30, 1998, was 8.0%.
The Agreement requires, among other things, that the Company maintain at least a
1 to 1 working capital ratio  (exclusive of the current  maturities,  if any, of
the outstanding loans),  stockholders'  equity of $18.0 million, 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 not
in compliance with the financial covenants at September 30, 1998.

In  September  1997,  the  Company  borrowed  $9.7  million  from its  principal
commercial  lender to finance the  acquisition  cost of a producing  oil and gas
property.  Interest is payable at the prime rate (8.25% at  September  30, 1998)
plus 3.0%.  Principal  payments of $7.0 million on December  31, 1997,  and $2.0
million on June 5, 1998,  reduced the  outstanding  balance to $688,000 due July
31, 1998. Payment of this loan is personally  guaranteed by the Company's former
Chief Executive Officer.

In November  1997 the Company  established  a term loan ($3.0  million) with its
principal  commercial  lender.  Interest  is payable at the prime rate (8.25% at
September 30, 1998) plus 3.0%, with the outstanding  balance of $3.0 million due
July 31, 1998.  Payment of this loan is  personally  guaranteed by the Company's
former Chief Executive Officer.

Loans in the aggregate principal amount of $4.5 million that matured on July 31,
1998,  have not been paid nor extended,  and the borrowing  base deficit of $2.2
million  on the  revolving  loan has not been  satisfied,  either  by  providing
additional  collateral  to the  bank,  or  reducing  the  outstanding  principal
balance.  Based on the events described above, the entire principal indebtedness
to the bank  ($20.1  million)  has  been  classified  as  currently  payable  at
September 30, 1998.

The Company's Canadian subsidiary has available a demand revolving reducing loan
with a borrowing  base of $1.5  million.  Interest is payable at a variable rate
equal to the  Canadian  prime rate plus 0.75% per annum (8.0% at  September  30,
1998).  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.  The  borrowing  base
reduces at the rate of $32,800 per month.  In  accordance  with the terms of the
loan agreement, $393,000 of the total loan balance of $1.5 million is classified
as currently payable at September 30, 1998. 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  that are classified as
capital  leases.  Lease  payments  vary from three to five years.  The effective
interest  rate on the total amount of  capitalized  leases at September 30, 1998
was 8.3%.

The promissory  note ($345,290) is due to the seller of an oil and gas property,
which was acquired by the Company in December  1997.  The note bears interest at
the rate of 13.5%, and is classified as a current liability.

The  promissory  note  ($369,559)  is due to the  seller  of a fee  interest  in
property in which the Company owns mineral interests. The note bears interest at
the rate of 9.5%,  is  scheduled  for  repayment  in monthly  installments  to a
maturity  date of  February  2001,  and is  collateralized  by the fee  interest
acquired by the Company.

In June 1998,  the Company  borrowed  $4.2 million from Omimex  Resources,  Inc.
("Omimex"), of which $2.0 million was paid to the Company's principal commercial
lender to reduce  indebtedness under one of the Company's  short-term loans, and
the balance was used for a partial  redemption  of  Preferred  Stock in the face
amount of $2.0 million, plus accrued dividends. Interest is payable at the prime
rate (8.25% at September 30, 1998).  Due to termination  of merger  negotiations
with Omimex,  the loan is due to be repaid no later than December 14, 1998.  The
loan is  collateralized  by the  Company's  50% interest in the  Velasquez-Galan
pipeline in Colombia.

5.       Preferred Stock

In June 1998, the Company  redeemed 2,000 shares of Preferred  Stock in the face
amount of $2.0  million at a total cost of $2.15  million,  which  included a 5%
redemption  premium of $100,000 and accrued  dividends  of $51,000.  The Company
incurred a charge to operations in the amount of $398,000 in connection with the
redemption.  Accrued  dividends for the nine months ended September 30, 1998, in
the amount of $360,000 on the remaining outstanding issue were deemed paid by an
increase to the Preferred Stock's conversion amount.

Under the terms of the Preferred  Stock  offering (as amended),  the Company was
required to register  with the  Securities  and Exchange  Commission  the Common
Stock  underlying  the issue no later than May 15, 1998.  Failure to do so would
result in a penalty of $20,000 per month for each $1 million of Preferred  Stock
that  remained  outstanding.  At September  30, 1998, a  registration  statement
covering the shares of Common Stock  underlying the Preferred Stock had not been
declared effective;  accordingly,  the Company's results of operations include a
charge of $742,000. RGC International  Investors,  LDC ("RGC"),  holder of 7,310
shares of Preferred Stock, has agreed to waive,  subject to certain  provisions,
substantially  all of  the  accrued  penalty  under  the  terms  of the  pending
transaction with Horizontal Ventures, Inc. ("HVI") (see Subsequent Events).

 6. Common Stock and Stock Options

In March 1998,  the Company  issued  options to acquire  30,000 shares of Common
Stock to a  consultant.  The options have an exercise  price equal to the market
value at date of grant and are fully vested. The Company recognized compensation
expense of $22,600 in the nine months ended September 30, 1998,  attributable to
the option grant.

In March 1998, the Company issued 20,000 performance shares of Common Stock to a
consultant  and  recognized  compensation  expense of $61,000 in the nine months
ended September 30, 1998.

In May 1998,  the Company  issued  85,000  performance  shares to employees  and
consultants and recognized  compensation  expense of $228,000 in the nine months
ended September 30, 1998.

As of September 30, 1998, the Company had outstanding options to acquire 480,000
shares of Common Stock to certain employees of the Company. These options, which
are not covered by the Incentive Equity Plan, become exercisable  ratably over a
period of five years from the date of issue.  The exercise price of the options,
which  ranges from $1.25 to $4.38,  is the fair market value of the Common Stock
at the date of grant. There is no contractual  expiration date for exercise of a
portion of these options.  Options to acquire 58,000 shares of Common Stock were
exercised  during the nine months ended  September 30, 1998.  Options to acquire
380,000 shares of Common Stock were exercisable at September 30, 1998.

On May 30,  1997,  the  Company  issued  options to acquire  470,000 and 125,000
shares of Common Stock to certain employees and a consultant,  respectively,  in
accordance  with the  provisions of the 1996 Incentive  Equity Plan.  Options to
acquire  42,000  shares  of Common  Stock  granted  to  certain  employees  were
subsequently  cancelled.  On August  28,1998,  the  Company  issued an option to
acquire  15,000  shares of Common  Stock to an  employee.  The  options  have an
exercise price equal to 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 as of September  30, 1998.  Options to acquire  104,000
shares of Common  Stock were  exercisable  at September  30,  1998.  The Company
recognized deferred  compensation expense of $909,000 in the year ended December
31, 1997, resulting from the grant to the consultant.  Of this amount,  $106,000
was reported as  compensation  expense  during the year ended December 31, 1997,
and an additional  $37,877 was reported as compensation  expense during the nine
months ended  September 30, 1998.  The option grant was cancelled in March 1998,
and the unamortized portion of deferred  compensation  expense was reversed from
the applicable accounts.

In May 1997, the Company's stockholders approved the Company's 1997 Stock Option
Plan for Non-Employee Directors (the "Directors Plan"), which provided that each
non-employee director shall be granted, as of the date such person first becomes
a director and  automatically  on the first day of each year  thereafter  for so
long as he continues to serve as a non-employee  director,  an option to acquire
3,000 shares of the  Company's  Common Stock at fair market value at the date of
grant.  For as long as the director  continues  to serve,  the option shall vest
over five years at the rate of 20% per year on the first anniversary of the date
of grant. On August 28, 1998, the Company's stockholders approved an increase in
the number of shares of the Company's  Common Stock subject to option from 3,000
to 15,000  vesting 20% per year.  Subject to certain  adjustments,  a maximum of
250,000  options to  purchase  shares (or shares  transferred  upon  exercise of
options  received) may be outstanding under the Directors Plan. At September 30,
1998,  options  to  acquire  a total of 90,000  shares of Common  Stock had been
granted under the  Directors  Plan.  Options to acquire  12,000 shares of Common
Stock were cancelled in July 1998 due to the resignation of a director.  Options
to acquire 9,000 shares of Common Stock were exercisable at September 30, 1998.

7. 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 oil and gas industry is also
subject  to  environmental  hazards,  such as oil  spills,  oil  and gas  leaks,
ruptures and  discharges of oil and toxic gases,  which could expose the Company
to substantial liability for remediation costs, environmental damages and claims
by third parties for personal injury and property  damage.  From time to time in
the course of  operations,  the  Company  has  violated  various  administrative
environmental  rules.  The Company  rectifies the  violations  after they become
known to the Company.  In many cases, the Company has been required to pay fines
as a result of these violations.  Because of the nature of oil and gas producing
operations, it is unlikely that operations will be totally violation-free.


Environmental Contingencies

The party who sold the  asphalt  refinery  in Santa  Maria,  California,  to the
Company  agreed to remediate  portions of the  refinery  property in a five-year
period ending June 1999.  Prior to the acquisition of the refinery,  the Company
had an independent consultant 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 either all  required
remediation  will be completed by the seller within the five-year  period or the
Company  will  attempt  to  negotiate  with the seller  for  additional  time to
complete  the  remediation.  Should the seller not  complete the work during the
five year period,  because of  uncertainties  in the language of the  agreement,
there is a risk that a court could  interpret  the agreement to shift the burden
of remediation to the Company.

In  addition,  the  Company  had  been  advised  in June  1998  by the  seller's
consulting  engineers  that  groundwater  monitoring  conducted  in May 1998 had
revealed  unacceptable levels of light hydrocarbons  contamination.  Groundwater
monitoring wells have not shown evidence of groundwater contamination,  with the
exceptions of monitoring  conducted in May 1998. The May 1998 results  indicated
the presence of benzene in all four  monitoring  wells which  exceeds  allowable
limits.  In addition,  detectable  amounts of toluene,  ethylbenzene and xylenes
were  reported.   Historically,   BTEX  compounds  have  not  been  detected  in
groundwater  samples  obtained  since 1992. At the request of the Regional Water
Quality Control Board (RWQCB), the wells were resampled in July 1998. Consistent
with the historical analytical results, petroleum hydrocarbons were not detected
in the July 1998 samples.  The environmental  contractor,  who has used the same
sampling  protocol  since 1992,  could not identify any specific  reason for the
apparent  inconsistency  found in the May 1998 samples.  The RWQCB has requested
additional  monitoring wells to be placed on site and on property  directly west
of the refinery  perimeter.  Four additional  monitoring wells were installed in
October  1998  within  or  immediately  downgradient  of  areas  of  known  soil
contamination  on and adjacent to the  refinery.  Preliminary  sampling  results
indicate the presence of heavy hydrocarbons in the groundwater  samples from two
of the wells, at  concentrations  2 to 4 times above typical  regulatory  action
levels. Benzene was also detected in these same wells at concentrations equal to
or slightly  above  drinking  water limits.  At the  hydrocarbon  concentrations
detected in the two  groundwater  samples,  the Company  expects that  continued
monitoring will be required but that active groundwater  remediation will not be
necessary.  Additional  groundwater  sampling to confirm the preliminary results
will be conducted in December 1998. The Company believes that the  contamination
is  attributable  to its  predecessor's  operations,  since the Company does not
produce the particular contaminates at the refinery and such was produced by the
Company's  predecessor.  Appropriate  authorities  have  been  notified  of this
condition.  In November 1998, the RWQCB advised the Company that it is preparing
a Cleanup or Abandonment Order to establish soil and groundwater  investigation,
cleanup,  monitoring  and a time  schedule at the  refinery  required to address
pollution  resulting from past refinery  operations.  In its  notification,  the
RWQCB stated that its  perspective of the site has changed and its water quality
concerns are increased  since the  groundwater  table  elevation has risen to be
proximate to the base of the hydrocarbon contaminated soil.

Ultimate  responsibility for remediation of the foregoing condition depends upon
an interpretation  of the contract of purchase and factual matters.  The Company
is in contact with its predecessor  about the foregoing;  however,  no agreement
has  been  reached  on  responsibility  nor has the  cost  of  remediation  been
estimated.  Further, the owner of land adjoining the refinery, and the seller in
August 1998 of said  property to an affiliate  of the  Company,  had advised the
Company that his property had been  contaminated  by underground  emissions from
the  refinery.  This  condition  also  creates  an  uncertainty  as  to  whether
remediation is the responsibility of the Company or its predecessor in interest.
The Company is also in contact with its  predecessor  about this matter.  Should
the  foregoing  matters  not be  resolved  satisfactorily,  they may  result  in
litigation.  It is also  possible  that a failure to resolve the  matters  could
result in significant liability to the Company.  While the seller of the subject
property retains a mortgaged interest in the property,  the Company's subsidiary
that operates the refinery has agreed to toll the statute of limitations for any
claims by the seller  against the  subsidiary  and to obtain the seller's  prior
consent prior to entering into any agreement with respect to hazardous materials
on the property.

In accordance  with the Articles of  Association  for the Cocorna  Concession in
Colombia,  the Concession  expired in February  1997, 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.

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 $240,000 to date in remediation activities,  and
present  estimates  are that the cost of  complete  remediation  could  approach
$750,000.  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 was unable to secure all of the requisite
consents to transfer the property but  nevertheless  may have the  obligation to
abandon the wells.  The leases  have  expired and the Company has been unable to
determine  its exposure to third  parties if the Company  elects not to plug and
abandon such wells.  A preliminary  estimate of the cost of abandoning the wells
and restoring the well sites is approximately $1.5 million.

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.  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.

8. Subsequent Events

Approximately  $4.5  million in  principal  amount of bank debt that matured for
payment on July 31, 1998, has not been paid nor extended, and the borrowing base
deficit of $2.2 million on the  revolving  loan at September  30, 1998,  has not
been  satisfied,  either  by  providing  additional  collateral  to the  bank or
reducing the  principal  balance  that was  outstanding  at September  30, 1998.
Additionally,  the  Company  was not in  compliance  with the  loan  agreement's
financial  covenants  at  September  30,  1998.  The Company and its bank are in
discussions to address such non-compliance.

The  Company  has  negotiated,  and  continues  to  pursue,  the sale of certain
producing  oil and gas assets and real estate  assets.  In September  1998,  the
Company listed certain of its California  real estate  properties with a broker,
and in October 1998,  the Company listed its domestic  non-California  producing
oil and gas properties with a broker.  Proceeds from the sale of such properties
will be used to reduce bank indebtedness and provide working capital.

On October 8, 1998,  HVI disclosed  that,  acting in concert with  International
Publishing  Holding,  S.A., its largest  shareholder,  it had acquired over five
percent  of the  Company's  outstanding  Common  Stock,  with the intent to gain
control of the Company. On October 14, 1998, a Schedule 13D was filed by HVI. On
October 8, 1998,  the  Company  and HVI  entered  into a Common  Stock  Purchase
Agreement  pursuant to which HVI agreed to  purchase  by  December 4, 1998,  2.5
million shares of the Company's  Common Stock in exchange for cash in the amount
of $7.5  million.  In addition,  the Company  consented to the  Preferred  Stock
Transfer Agreement dated October 6, 1998, between HVI and RGC, pursuant to which
HVI acquired  from RGC 690 shares of the Company's  Preferred  Stock in exchange
for $750,000 in cash with the exclusive right until November 5, 1998, to acquire
a minimum of 6,310 shares of the remaining  7,310 shares of Preferred Stock held
by RGC  in  exchange  for  approximately  $6.9  million  in  cash.  The  Company
understands  that the  exclusive  right was extended for thirty days pursuant to
HVI's  non-refundable  payment to RGC of an additional $500,000 to be applied to
the purchase  price.  HVI has agreed to convert the Preferred  Stock and accrued
dividends  to  Common  Stock at the  rate of $2.50  per  share of  Common  Stock
(approximately  3,040,000  shares).  On October 23,  1998,  the Company  filed a
report on Form 8-K describing the pending transactions with HVI.

Upon  closing  and  pursuant  to the  terms  of  the  Preferred  Stock  Transfer
Agreement, RGC agreed to waive any default of the Company occurring prior to the
closing under any provisions of the Securities Purchase Agreement dated December
31, 1997, as amended June 1, 1998, with respect to the Preferred Stock, provided
that such waiver  shall not apply to any defaults  thereunder  after the date of
closing or which are in existence as of closing and continue thereafter.

On November  16, 1998,  it was  announced  that HVI had met the interim  closing
requirements  and had paid an aggregate  of $2.25  million  collectively  to the
Company  and RGC toward  the  private  placement  of 2.5  million  shares of the
Company's  Common Stock under the Common  Stock  Purchase  Agreement  and toward
acquiring from RGC as much as 7,000 shares of the Company's  Preferred Stock. Of
this amount, the Company received $1.0 million in exchange for 333,333 shares of
Common  Stock  that are to be  issued to HVI under  the  Common  Stock  Purchase
Agreement.

In October 1998, the Company  executed a letter presented by the operator of the
North Nare Association in Colombia  whereby the Company  confirmed its agreement
to pay up to $500,000 in January 1999 if the operator is successful in procuring
an extension  from  Ecopetrol of the North Nare  contract for  twenty-two  years
beyond  the year  2008,  the time at which  the  areas  under  the  terms of the
Association Agreement revert back to Ecopetrol.

 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. 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.

The Company's auditors included an explanatory paragraph in their opinion on the
Company's 1997 financial  statements to state that there is substantial doubt as
to the Company's ability to continue as a going concern. The cause for inclusion
of the  explanatory  paragraph  in their  opinion  is the  apparent  lack of the
Company's  current  ability to service its bank debt as it comes due (see Note 4
to Condensed Consolidated  Financial  Statements).  In the past, the Company has
demonstrated  ability to secure capital through debt and equity placements,  and
believes that, if given  sufficient  time, it will be able to obtain the capital
required to continue  its  operations.  The  Company  plans to divest  itself of
certain other  producing oil and gas assets and possibly its real estate assets,
with the  proceeds of such  divestitures  to be applied to reduction of its bank
debt. There can be no assurance that the Company will be successful in obtaining
capital on favorable terms, if at all.  Additionally,  there can be no assurance
that the  assets  which are the  present  object of the  Company's  divestitures
efforts  will be sold at prices  sufficient  to  reduce  the bank debt to levels
acceptable  to the bank in order to allow for a  restructuring  resulting in the
elimination of the "Going Concern" opinion.


Possible Business Combination

In March  1998,  the  Company  achieved  a  preliminary  agreement  with  Omimex
Resources,  Inc.,  a  privately  held  Fort  Worth,  Texas  oil and gas  company
("Omimex")  which  operates a  substantial  portion of the  Company's  producing
properties,  to enter into a business  combination.  In June 1998,  the  Company
entered  into the Merger  Agreement  with Omimex  pursuant to which Omimex would
acquire  the  Company  in a reverse  acquisition.  During  August  1998,  Omimex
requested an extension of the October 31, 1998,  termination  date of the Merger
Agreement.  Both the  Company  and  Omimex  were of the view that it was  highly
unlikely that a Proxy Statement could be prepared, filed with the Securities and
Exchange  Commission  and  circulated  to  shareholders  in  time  to  meet  the
termination  date. The delay in filing the Proxy materials was occasioned by the
unavailability  to the Company in a timely  manner of  information  required for
preparation  of  the  Proxy  materials.  The  Company  declined  to  extend  the
termination date, and in September 1998,  announced that the proposed merger was
terminated by mutual consent.

On October 8, 1998, the Company  entered into a Common Stock Purchase  Agreement
with HVI (see Subsequent Events).


Acquisition, Exploration and Development

Drilling  activity  during the quarter ended  September  30, 1998,  consisted of
drilling  two  locations  on the  Southwest  Tatum  Prospect in Lea County,  New
Mexico.  One gross (0.5 net) oil well was drilled and completed  for  production
from the Cisco  formation  during the period;  the second oil well (0.5 net) was
also drilled to the Cisco formation and was awaiting completion at quarter-end.

Divestitures

As part of its announced plan to reduce indebtedness and provide working capital
the Company  closed on the sale of several  properties  during the quarter ended
September  30, 1998.  The Company sold most of its  producing  properties in the
state of  Michigan  in July,  realizing  cash  proceeds  of  approximately  $3.7
million, and in September closed the sale of two producing gas wells in Alabama,
that  provided  cash  proceeds of  $581,000.  Approximately  $3.1 million of the
proceeds  were used to reduce bank  indebtedness  with the  Company's  principal
lender; the balance was retained by the Company for working capital.

The  Company's  majority-owned  subsidiary  in Canada also  disposed of property
interests during the quarter, realizing cash proceeds in the amount of $613,000.
Of this amount,  $458,700  was used to reduce  long-term  debt;  the balance was
retained by the subsidiary for working capital.  As a result of the reduction in
long-term  debt,  the  monthly  payment  obligation  for the  remaining  balance
outstanding was decreased from $54,500 to $32,800.

Results of Oil and Gas Producing Operations

Results of the Company's oil and gas producing activities for the nine and three
month periods ended September 30, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Nine Months Ended September 30, 1998                               Total                USA              Canada            Colombia
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                <C>               <C>                <C>    

Oil and gas sales:                                                                                                     
  Oil                                                          $ 12,594,061        $ 6,760,966        $  572,609        $  5,260,486
  Gas                                                          $  3,174,589        $ 2,717,636        $  456,953           $       -
Total oil and gas sales                                        $ 15,768,650        $ 9,478,602       $ 1,029,562        $  5,260,486
Production costs                                               $ 10,139,965        $ 6,523,956        $  630,957        $  2,985,052
Depletion                                                      $  4,958,031        $ 4,134,996        $  264,635         $   558,400
General and administrative expenses                            $  4,638,455        $ 4,021,743        $  451,094         $   165,618

Oil volume (Bbls)                                                 1,431,257            744,467            58,434            628,356
                                                                                            
Gas volume (Mcf)                                                  1,830,693          1,370,578           460,115                -
                                                                                                                                   
Barrels of oil equivalent (BOE)                                   1,736,373            972,897           135,120             628,356
                                                                                                                           

Average per unit:
   Sales price-oil (Bbls)                                        $     8.80          $    9.08         $    9.80          $     8.37
   Sales price-gas (Mcf)                                         $     1.73          $    1.98         $    0.99           $       -
   Production costs (BOE)                                        $     5.84          $    6.71         $    4.67          $     4.75
   Depletion (BOE)                                               $     2.86          $    4.25         $    1.96          $     0.89
   General and administrative expenses (BOE)                     $     2.67          $    4.13         $    3.34          $     0.26


- ------------------------------------------------------------------------------------------------------------------------------------
Nine Months Ended September 30, 1997                               Total                USA              Canada            Colombia
- ------------------------------------------------------------------------------------------------------------------------------------

Oil and gas sales:                                                                                                     
  Oil                                                          $ 21,836,721       $ 12,683,913       $ 1,192,388        $  7,960,420
  Gas                                                          $  3,445,640        $ 2,900,862        $  544,778           $       -
Total oil and gas sales                                        $ 25,282,361       $ 15,584,775       $ 1,737,166        $  7,960,420
Production costs                                               $ 12,249,901        $ 7,702,619        $  792,507        $  3,754,775
Depletion                                                      $  4,541,631        $ 2,868,000        $  236,471        $  1,437,160
General and administrative expenses                            $  3,317,972        $ 2,796,882        $  348,419         $   172,671

Oil volume (Bbls)                                                 1,580,981            838,662            76,824             665,495
                                                                                            
Gas volume (Mcf)                                                  1,766,538          1,219,945           546,593                   -
Barrels of oil equivalent (BOE)                                   1,875,404          1,041,986           167,923             665,495
                                                                                                                                  

Average per unit:
   Sales price-oil (Bbls)                                        $    13.81         $    15.12         $   15.52          $    11.96
   Sales price-gas (Mcf)                                         $     1.95          $    2.38         $    1.00           $       -
   Production costs (BOE)                                        $     6.53          $    7.39         $    4.72          $     5.64
   Depletion (BOE)                                               $     2.42          $    2.75         $    1.41          $     2.16
   General and administrative expenses (BOE)                     $     1.77          $    2.68         $    2.07          $     0.26




- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1998                              Total                USA              Canada            Colombia
- ------------------------------------------------------------------------------------------------------------------------------------

Oil and gas sales:
  Oil                                                          $  3,482,401        $ 1,852,966        $  156,832        $  1,472,603
  Gas                                                           $   672,924         $  555,734        $  117,190           $       -
Total oil and gas sales                                        $  4,155,325        $ 2,408,700        $  274,022        $  1,472,603
Production costs                                               $  3,141,751        $ 1,896,537        $  247,341         $   997,873
Depletion                                                      $  1,458,490        $ 1,239,425         $  40,665         $   178,400
General and administrative expenses                            $  1,118,761         $  912,591        $  158,128          $   48,042

Oil volume (Bbls)                                                   434,430            219,996            18,915             195,519
                                                                                            
Gas volume (Mcf)                                                    446,334            312,143           134,191                   -
Barrels of oil equivalent (BOE)                                     508,819            272,020            41,280             195,519
                                                                                            

Average per unit:
   Sales price-oil (Bbls)                                        $     8.02          $    8.42         $    8.29          $     7.53
   Sales price-gas (Mcf)                                       $       1.51          $    1.78         $    0.87          $        -
                                                                                                         
   Production costs (BOE)                                        $     6.17          $    6.97         $    5.99          $     5.10
   Depletion (BOE)                                               $     2.87          $    4.56         $    0.99          $     0.91
   General and administrative expenses (BOE)                     $     2.20          $    3.35         $    3.83          $     0.25

- ------------------------------------------------------------------------------------------------------------------------------------
Three Months Ended September 30, 1997                              Total                USA              Canada            Colombia
- ------------------------------------------------------------------------------------------------------------------------------------

Oil and gas sales:
  Oil                                                          $  6,619,509        $ 3,897,299        $  321,387        $  2,400,823
  Gas                                                          $  1,299,188        $ 1,132,520        $  166,668        $          -
Total oil and gas sales                                        $  7,918,697        $ 5,029,819        $  488,055        $  2,400,823
Production costs                                               $  3,816,812        $ 2,621,107        $  288,890         $   906,815
Depletion                                                      $  1,603,491        $ 1,076,000         $  80,666         $   446,825
General and administrative expenses                            $  1,279,247        $ 1,073,904        $  131,631          $   73,712

Oil volume (Bbls)                                                   514,574            282,878            22,002             209,694
Gas volume (Mcf)                                                    669,909            487,723           182,186                  -
Barrels of oil equivalent (BOE)                                     626,226            364,165            52,366             209,694

Average per unit:
   Sales price-oil (Bbls)                                        $    12.86         $    13.78         $   14.61          $    11.45
   Sales price-gas (Mcf)                                         $     1.94          $    2.32         $    0.91         $         -
   Production costs (BOE)                                        $     6.09          $    7.19         $    5.51          $     4.32
   Depletion (BOE)                                               $     2.56          $    2.95         $    1.54          $     2.13
   General and administrative expenses (BOE)                     $     2.04          $    2.95         $    2.51          $     0.35
</TABLE>


 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 oil
(including  that  produced  by  the  Company),  delivers  the  crude  oil to the
Company's  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 oil  costs  and other  costs of
operations)  are generally  shared  equally by the Company and the  unaffiliated
company.  The  processing  agreement has a term that ends December 31, 1998. The
Company is evaluating various strategies with respect to the foregoing.

Processing  operations for the nine and three month periods ended  September 30,
1998 and 1997 are as follows:
<TABLE>
<S>                                           <C>                  <C>                  <C>                 <C>   


                                                      Nine Months                              Three Months
                                                  Ended September 30,                      Ended September 30,
                                               1998                1997                 1998                1997
                                               -----               -----                -----               ----

Crude oil throughput (Bbls)                       1,142,232            1,074,114             422,645              414,225

Production:
   Asphalt (tons)                                   122,236              120,268              44,811               47,413
   Other products (Bbls)                            451,310              397,890             169,394              148,410

Sales:
   Asphalt (tons)                                   122,992              135,491              63,036               64,645
   Other products (Bbls)                            435,541              381,437             158,119              154,504

Processing fee income                           $ 1,768,829           $  871,279         $ 1,222,411           $  658,476
</TABLE>

The  asphalt  refining  business is seasonal  in nature,  and is  influenced  by
several factors,  including weather conditions 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.

The  variances  in  processing  fee income  realized  during the periods are due
principally to the prices paid for crude oil during the respective periods.

1998 compared to 1997

Oil and Gas Sales

Oil and gas sales decreased 37.5% to $15.8 million and 46.8% to $4.2 million for
the nine and three month  periods ended  September 30, 1998,  from $25.3 million
and $7.9  million  for the same  periods of 1997.  Average  sales  price per BOE
decreased 32.6% to $9.08 and 35.4% to $8.17 for the nine and three month periods
ended  September  30, 1998,  from $13.48 per BOE and $12.65 per BOE for the same
periods of 1997.

In the United States,  production  from the Company's  mid-continent  properties
increased  33.7% to 289,500 BOE and  decreased  15.2% to 70,100 BOE for the nine
and three month  periods ended  September 30, 1998,  from 216,500 BOE and 82,700
BOE for the same  periods of 1997.  The  increase  for the nine month period was
primarily  attributable  to the Company's  property  acquisition in Louisiana in
September 1997,  augmented by the additional  working interest acquired in April
1998,  and the first two wells  drilled and  completed  in the  Southwest  Tatum
Prospect in New Mexico during the year 1997. The production decrease experienced
in the third  quarter 1998 was  principally  due to the deferral of  maintenance
operations  as a result of the oil prices  realized by the  Company  during that
time.  Average sales price per BOE decreased 31.9% to $12.24 and 30.3% to $11.25
for the nine and three month periods ended  September 30, 1998,  from $17.97 and
$16.14 for the same periods of 1997. As a result of the production variances and
the price decreases,  oil and gas sales from these properties decreased 10.3% to
$3.5  million and 39.3% to $789,000 for the nine and three month  periods  ended
September  30, 1998,  from $3.9 million and $1.3 million for the same periods of
1997. As a result of the property  divestiture in July,  production volumes from
the Company's  Michigan  properties  decreased  26.7% to 79,700 BOE and 81.4% to
5,900 BOE for the nine and three month  periods ended  September 30, 1998,  from
108,700 BOE and 31,800 BOE for the same periods of 1997. Average sales price per
BOE  decreased  24.3% to $13.54 and 32.9% to $12.45 for the nine and three month
periods ended September 30, 1998, from $17.88 and $18.55 for the same periods of
1997.  The decreases in production and sales price per BOE resulted in decreases
in oil and gas sales of 42.1% to $1.1  million and 87.5% to $73,500 for the nine
and three month periods ended September 30, 1998, from $1.9 million and $589,600
for  the  same  periods  of  1997.  Production  from  the  Company's  California
properties  decreased 14.3% to 584,800 BOE and 19.9% to 190,300 BOE for the nine
and three month periods ended  September 30, 1998,  from 682,200 BOE and 237,500
BOE for the same  periods  of  1997.  Severe  weather  conditions  resulting  in
flooding  and loss of  electrical  power  hampered  production  during the first
quarter of 1998,  resulting in a decrease in production of approximately  29,000
BOE.  The  production  decrease  experienced  in  the  third  quarter  1998  was
principally due to the deferral of maintenance operations as a result of the oil
prices  realized by the Company  during that time.  Average  sales price per BOE
decreased 41.7% to $7.94 and 37.4% to $7.80 for the nine and three month periods
ended  September 30, 1998,  from $13.62 and $12.47 for the same periods of 1997.
The decreases in production and sales price per BOE resulted in decreases in oil
and gas sales of 50.5% to $4.6  million  and 50.0% to $1.5  million for the nine
and three month  periods ended  September  30, 1998,  from $9.3 million and $3.0
million for the same periods of 1997.

In Canada, production decreased 19.5% to 135,100 BOE and 21.2% to 41,300 BOE for
the nine and three month periods ended  September 30, 1998, from 167,900 BOE and
52,400 BOE for the same periods of 1997, and sales price per BOE decreased 26.4%
to $7.62 and 28.8% to $6.64 for the nine and three month periods ended September
30,  1998,  from  $10.35 and $9.32 for the same  periods of 1997,  resulting  in
decreases  in oil and gas sales of 41.2% to $1.0  million  and 43.9% to $274,000
for the nine and three month periods ended September 30, 1998, from $1.7 million
and $488,100 for the same periods of 1997.  The  production  decreases  were due
principally to normal  declines in production  rates and wells that were shut-in
either  to await  remedial  operations  to  increase  production  or due to high
operating expenses in relation to the current price of oil.

Production from the Company's Colombia properties  decreased 5.6% to 628,400 BOE
and 6.8% to 195,500 BOE for the nine and three month periods ended September 30,
1998,  from  665,500  BOE  and  209,700  BOE  for  the  same  periods  of  1997.
Approximately  20,000  BOE of  the  decrease  for  the  nine  month  period  was
attributable to reversion of the Cocorna  Concession  property in February 1997.
The decrease in the third quarter was attributed to production  declines.  Sales
price per BOE decreased 30.0% to $8.37 and 34.2% to $7.53 for the nine and three
month  periods  ended  September  30, 1998,  from $11.96 and $11.44 for the same
periods of 1997. The decreases in production and sales price per BOE resulted in
decreases  in oil and gas  sales  of  33.8% to $5.3  million  and  37.5% to $1.5
million for the nine and three month periods ended September 30, 1998, from $8.0
million and $2.4 million for the same periods of 1997.

Other Revenues

Other revenues increased 93.3% to $2.9 million and 60.0% to $1.6 million for the
nine and three month  periods ended  September  30, 1998,  from $1.5 million and
$1.0  million  for the same  periods of 1997.  The  increase  for the nine month
period was due  primarily  to an increase in  processing  fee income of $897,600
from the Company's asphalt refinery, and an increase in net pipeline revenues in
Colombia  due to  non-recurring  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 1997.  The increase for the three month period was due
primarily to an increase in processing fee income of $564,600 from the Company's
asphalt refinery.

Production Costs

Production  costs decreased 17.2% to $10.1 million and 18.4% to $3.1 million for
the nine and three month  periods ended  September 30, 1998,  from $12.2 million
and $3.8 million for the same periods of 1997.  Average production costs per BOE
decreased  10.6% to $5.84  and  increased  1.3% to $6.17  for the nine and three
month  periods  ended  September  30,  1998,  from  $6.53 and $6.09 for the same
periods of 1997.

In the United  States,  production  decreased  6.6% to 972,900  BOE and 25.3% to
272,000 for the nine and three month  periods  ended  September  30, 1998,  from
1,042,000 BOE and 364,200 BOE for the same periods of 1997. Production costs per
BOE  decreased  9.2% to $6.71  and 3.1% to $6.97  for the nine and  three  month
periods ended  September 30, 1998,  from $7.39 and $7.19 for the same periods of
1997. The decreases in production  volume and production  costs per BOE resulted
in  decreases  in  production  costs of 15.6% to $6.5  million and 26.9% to $1.9
million for the nine and three month periods ended September 30, 1998, from $7.7
million and $2.6 million for the same periods of 1997.

In Canada, production decreased 19.5% to 135,100 BOE and 21.2% to 41,300 BOE for
the nine and three month periods ended  September 30, 1998, from 167,900 BOE and
52,400 BOE for the same periods of 1997. Production costs per BOE decreased 1.1%
to $4.67 and increased  8.7% to $5.99 for the nine and three month periods ended
September  30,  1998,  from $4.72 and $5.51 for the same  periods  of 1997.  The
variances  in  production  volume  and  production  costs  per BOE  resulted  in
decreases in production costs of 20.4% to $631,000 and 14.4% to $247,300 for the
nine and three month  periods  ended  September  30,  1998,  from  $792,500  and
$288,900 for the same periods of 1997.

In Colombia,  production  decreased  5.6% to 628,400 BOE and 6.8% to 195,500 BOE
for the nine and three month periods ended  September 30, 1998, from 665,500 BOE
and 209,700 BOE for the same periods of 1997. Production costs per BOE decreased
15.8% to $4.75 and increased 18.1% to $5.10 for the nine and three month periods
ended September 30, 1998, from $5.64 and $4.32 for the same periods of 1997. The
variances in production  volume and production costs per BOE resulted in a 21.1%
decrease to $3.0 million and a 10.0%  increase to $997,900 of  production  costs
for the nine and three month periods ended September 30, 1998, from $3.8 million
and $906,800 for the same periods of 1997.



General and Administrative Expenses

General  and  administrative  expenses  increased  42.9%  to  $5.0  million  and
decreased  7.1% to $1.3  million  for the nine and  three  month  periods  ended
September  30, 1998,  from $3.5 million and $1.4 million for the same periods of
1997.  The increase in general and  administrative  expenses for the nine months
ended September 30, 1998, was due, in part, to the increase in employment levels
to administer  planned  acquisitions  and the Company's  drilling  programs.  In
addition,  the Company  incurred  approximately  $500,000 in expenses during the
nine month period in connection  with its efforts to restructure  its commercial
credit  facilities  and provide for  additional  financing  and  capitalization,
including a planned merger with Omimex Resources, Inc. The Company also incurred
non-cash   expenses  in  the  amount  of  $349,200  in  the  nine  month  period
attributable to the issuance of stock options and Common Stock.  The decrease in
general and  administrative  expenses for the three month period ended September
30, 1998, was due principally to state franchise tax credits recorded during the
period.

Depletion, Depreciation and Amortization

Depletion,  depreciation  and  amortization  expenses  increased  10.0%  to $5.5
million and decreased 11.1% to $1.6 million for the nine and three month periods
ended  September  30,  1998,  from $5.0  million  and $1.8  million for the same
periods of 1997.  Depletion expense increased 8.7% to $5.0 million and decreased
6.3% to $1.5 million for the nine and three month  periods  ended  September 30,
1998,  from $4.6  million  and $1.6  million for the same  periods of 1997.  The
increase for the nine month period was  primarily  attributable  to a decline in
estimated  recoverable  proved  reserves  in 1998  based on  current  prices and
capital costs  recorded by the Company in its full cost pools.  The decrease for
the three month period was attributable to reduced capitalized costs for oil and
gas properties  resulting from writedowns of oil and gas properties in the first
and second quarters of 1998.  Depreciation and amortization  expenses  increased
20.4%,  to $542,300  and 6.8% to $182,000  for the nine and three month  periods
ended  September  30, 1998,  from  $450,300 and $170,400 for the same periods of
1997.

Writedown of Oil and Gas Properties

The Company incurred cost center ceiling writedowns in the total amount of $17.2
million  during the first two quarters of 1998 in its United States cost center.
During that period,  the price of West Texas  Intermediate  crude oil  decreased
25.8% to $11.50 per barrel at June 30, 1998,  from $15.50 per barrel at December
31,  1997.   Application   of  quarter   ending  oil  prices  to  the  Company's
predominantly  heavy oil  reserves,  which sell at a discount to higher  gravity
oil,  resulted in  significant  reductions  to the  present  value of future net
revenues at each quarter ending date.  Capitalized costs attributable to foreign
operations in the amount of $652,400 and $57,300 were also charged to operations
during the nine and three month periods ended September 30, 1998, respectively.


Other Income (Expense)

Other income (expense)  increased 478.0% to expense of $1.1 million and 26.8% to
expense of $588,300 for the nine and three month  periods  ended  September  30,
1998,  from expense of $190,300  and $463,800 for the same periods of 1997.  The
change for the nine month period was  primarily  due to charges  incurred by the
Company attributable to the partial redemption of its Preferred Stock ($397,700)
and the accrual of a penalty  ($742,000)  for failing to cause to have  declared
effective a  registration  statement  covering the Common Stock  underlying  the
Preferred  Stock.  The  change  for the three  month  period was a result of the
Preferred Stock penalty accrual for that period ($480,000), reduced by a foreign
currency  translation loss realized by the Company's Colombia  operations in the
third quarter of 1997.

Interest Expense

Interest  expense  increased 78.6% to $2.5 million and 69.4% to $1.0 million for
the nine and three month periods ended September 30, 1998, from $1.4 million and
$590,400  for the same periods of 1997.  Interest  expense  attributable  to the
Company's primary credit facility  increased  $738,400 and $164,800 for the nine
and three month periods ended September 30, 1998, from the same periods of 1997.
The average debt balance  outstanding under this credit facility increased 68.5%
to $24.6 million and 12.8% to $22.9 million for the nine and three month periods
ended  September  30, 1998,  from $14.6  million and $20.3  million for the same
periods of 1997,  due  principally  to the use of loan proceeds to fund property
acquisitions  and drilling  activities.  The weighted  average interest rate for
such indebtedness  increased 56 basis points, to 9.30%, and 105 basis points, to
9.40%, for the nine and three month periods ended September 30, 1998, from 8.74%
and  8.35% for the same  periods  of 1997.  The  Company's  Colombia  operations
incurred  interest expense of $357,600 and $262,500 for the nine and three month
periods ended September 30, 1998.

Provision (Benefit) for Taxes on Income (Loss)

The Company recorded net tax provisions of $149,400 and $40,900 for the nine and
three month periods ended  September 30, 1998, due to foreign taxable income for
those  periods.  The  provisions  were  reduced by deferred  tax benefits in the
amount of $616,400 and $35,200 resulting from losses on domestic  operations for
the nine and three month periods ended  September  30, 1998.  Tax  provisions of
$1.8 million and $329,800 were recorded for the same periods of 1997.

Net Income (Loss)

Net income (loss)  decreased to losses of $23.5 million and $1.9 million for the
nine and three month periods ended  September 30, 1998,  from net income of $2.5
million and  $598,600 for the same periods of 1997.  The  decreases  reflect the
changes in oil and gas sales,  other  revenues,  production  costs,  general and
administrative  expenses,  depletion,  depreciation and  amortization  expenses,
writedown of oil and gas properties,  interest  expense,  other income (expense)
and provision (benefit) for taxes on income (loss) 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.
In 1996, the Company 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,  Preferred Stock and
the Debentures.  During 1997, the Company's capital expenditures did not produce
expected increases in reserves,  which, when coupled with the decline in oil and
gas  prices,  reduced  the amount of reserves  against  which the Company  could
borrow and cash flow with which to service debt and fund its ongoing operations.
The Company has a working  capital deficit due principally to this condition and
the  reclassification as a current liability of the entire indebtedness with its
principal  commercial  lender.  The Company has  negotiated  the sale of certain
producing  oil and gas  assets,  the  proceeds of which were used to reduce bank
indebtedness and provide working capital.  In September 1998, the Company listed
certain of its California real estate  properties with a broker,  and in October
1998,  the Company  listed its  domestic  non-California  producing  oil and gas
properties with a broker. Proceeds from the sale of such properties will be used
to reduce bank indebtedness and provide working capital. The consummation of the
Common  Stock  Purchase  Agreement  between the Company and HVI will result in a
cash infusion into the Company of $7.5 million.

The  Company  ordinarily  creates  budgets  for  short  and  long  term  capital
expenditures,  and had  initially  budgeted  a minimum  of $12.0  million  and a
maximum of $18.3 million for 1998 capital expenditures. In the Company's present
financial  condition,  it is  budgeting,  on a current  basis,  only  absolutely
essential capital expenditures. The Company currently is budgeting one year at a
time and has deferred any long term capital expenditure program. The Company has
deferred  certain  capital  expenditures  in the following  areas:  (I) Coalinga
exploration  project in California,  (ii) other California  projects,  where the
Company  is  actively  seeking a farmout  for some of its  properties  and where
development  work has been delayed,  (iii)  Indonesia,  where  spending has been
significantly  reduced,  and (iv)  Louisiana,  where a  seismic  study and other
developmental work has been delayed. Those deferments may have an adverse effect
on the Company's growth rate. The Company may elect to make further deferrals of
capital   expenditures  if  oil  prices  remain  at  current   levels.   Capital
expenditures  beyond 1998 will depend upon 1998 drilling  results,  improved oil
prices and the availability of external financing.

Summary cash flow  information  for the nine month periods  ended  September 30,
1998 and 1997 is as follows:
<TABLE>
<S>                                                            <C>                     <C>

                                                                     1998                     1997
                                                                     ----                     ----

Net cash provided by operating activities                      $    4,683,400           $ 11,976,500

Net cash used in investing activities                          $     (599,100)          $(30,812,500)

Net cash provided by (used in) financing activities            $   (4,397,200)          $ 18,330,900

</TABLE>

Working Capital

The Company's  working capital  deficit  increased $18.1 million to a deficit of
$29.8 million at September 30, 1998, from a deficit of $11.7 million at December
31, 1997. This decrease was due in part to the  classification  of $10.8 million
(net of payments during the year 1998) of the Company's revolving long-term debt
with its principal  commercial lender as a current liability.  A net increase of
$6.3 million in accounts payable,  accrued  liabilities and income taxes payable
over accounts receivable, cash balances and other current assets during the nine
months ended  September 30, 1998,  was due  primarily to costs  incurred for the
Company's drilling and development activities and contributed to the increase in
the working capital deficit.

In addition,  the Company borrowed $4.2 million from Omimex  Resources,  Inc. in
June 1998 to fund a partial  redemption of  outstanding  Preferred  Stock and to
reduce  indebtedness  under one of the  Company's  short-term  bank  loans.  The
indebtedness is classified as a current liability.

During the third quarter of 1998, the Company realized proceeds of approximately
$4.9  million  from the sale of producing  oil and gas  properties  in Michigan,
Alabama and Canada.  Of this amount,  $3.6 million was used to reduce  long-term
debt; the balance of approximately $1.3 million was utilized as working capital.

The  Company is taking  actions to  address  the  working  capital  deficit.  As
discussed previously,  the consummation of the pending transaction with HVI will
provide a cash infusion into the Company of $7.5 million.

In  conjunction  with the  Company's  intention  to  divest  itself  of  several
producing  properties in the  mid-continent  area, the Company had downsized its
Edmond,  OK office in October,  1998, and is negotiating for new, smaller leased
premises.  Employment levels in California have also been reduced as a result of
the Company's decision to postpone additional  development drilling in the Santa
Maria Valley  ("SMV")  area,  pending an increase in product  prices and further
evaluation of production  performance from wells previously  drilled in 1996 and
1997.  In June 1998,  the Company  renegotiated  the pricing  structure  for oil
produced in the SMV and sold to its asphalt refinery.  Such oil will now be sold
at a minimum of $7.00 per barrel.  Current postings are approximately  $6.04 per
barrel of oil. The Company produces  approximately  1,610 barrels of oil per day
in the SMV area.

Operating Activities

The Company's  operating  activities  during 1998 provided net cash flow of $4.7
million.  The net loss for the period of $23.5  million,  adjusted  for non-cash
charges and credits, was responsible for a cash outflow of $540,400.  Changes in
other assets and liabilities provided $5.2 million of cash inflow.

Operating activities provided net cash flow of $12.0 million in 1997. Net income
of $2.5 million, adjusted for non-cash charges and credits, provided cash inflow
of $8.3 million. Changes in other asset and liabilities provided $3.7 million of
cash inflow.

The  decrease  in cash flow from  operations  in 1998 was due  principally  to a
decrease  in oil and gas sales  from $25.3  million in 1997 to $15.8  million in
1998. A 32.6% decrease in average sales price per BOE from $13.48 to $9.08,  and
a 10.5% decrease in production  from 1.9 MMBOE to 1.7 MMBOE resulted in the $9.5
million decrease in oil and gas sales.

Investing Activities

Investing  activities  during 1998  resulted in a net cash  outflow of $599,100.
Approximately  $5.7 million was  expended for oil and gas property  acquisition,
exploration and development  activities.  Expenditures for domestic  activities,
including the drilling of a noncommercial exploratory well in California and two
oil wells in New Mexico,  amounted to approximately $3.5 million,  while foreign
activities, including an unsuccessful exploratory well in the United Kingdom and
the  drilling  and  completion  of seven  oil  wells in  Colombia,  resulted  in
expenditures of approximately $2.2 million.  An additional $507,000 was incurred
for other  capital  expenditures.  The  Company  realized  proceeds in the total
amount of $5.3  million  from the sale of producing  oil and gas  properties  in
Michigan, Alabama and Canada, and $366,100 was collected on notes receivable.

Investing  activities  during  1997  resulted  in a net  cash  outflow  of $30.8
million.  Approximately  $26.7  million was  expended  for oil and gas  property
acquisition,  exploration and development activities.  Expenditures for domestic
activities,  including the drilling of eight horizontal wells and a pair of SAGD
wells in California,  two oil wells in New Mexico,  and acquisitions in Michigan
and  Louisiana in the total amount of $8.4  million,  amounted to  approximately
$22.4 million.  Foreign  activities,  including an  acquisition  in Canada,  the
drilling of three wells in Canada,  and the  drilling  and  completion  of seven
wells in Colombia,  resulted in expenditures of approximately  $4.3 million.  In
addition,  the Company  expended  approximately  $2.4 million in connection with
expansion of office  facilities and in connection with its real estate,  asphalt
refining and pipeline  operations.  Notes receivable  increased by approximately
$1.7  million due  principally  to the  issuance  of a note to a joint  interest
partner in connection  with the  acquisition of a producing oil and gas property
during the period.

Financing Activities

Financing  activities  during 1998 resulted in net cash outflow of $4.4 million.
Borrowings  from Omimex  Resources,  Inc.  provided $4.2 million in cash inflow.
Cash  outflow  during the period was  attributed  to payments of $7.0 million to
reduce outstanding  balances on the Company's credit facilities and $1.7 million
to redeem a portion of Preferred  Stock.  Such  payments were funded by the loan
from Omimex,  $3.5 million of proceeds  from the sales of producing  oil and gas
properties, and $1.4 million from operations.

Financing  activities  during 1997 resulted in net cash inflow of $18.3 million.
Transactions under the Company's  principal credit facilities,  including a loan
of  approximately  $9.7  million to fund a property  acquisition  in  Louisiana,
resulted in net  borrowings of  approximately  $18.6 million.  Activities  under
other  credit  arrangements  resulted  in a net cash  outflow  of  approximately
$535,400.  Proceeds  from the exercise of Common Stock  options  provided a cash
inflow of $227,500.

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 September 30, 1998, the borrowing base under the revolving
loan was $13.4  million  subject to a monthly  reduction of  $300,000,  of which
$15.6 million was outstanding.

The Company has a second  borrowing base credit  facility that provided  funding
for  development  projects in  California.  At September 30, 1998,  $814,000 was
outstanding  that matured for payment on July 31, 1998. The payment was not made
and the note maturity was not extended.  In September 1997, the Company borrowed
$9.7  million from Bank One,  Texas,  N.A. to fund the  acquisition  cost of the
Potash Field property.  Principal payments of $7.0 million on December 31, 1997,
and $2.0 million on June 5, 1998,  reduced the outstanding  balance to $688,000,
due on July 31,  1998.  The payment was not made and the note  maturity  was not
extended.

In November,  1997, the Company  secured a short term loan in the face amount of
$3.0  million  with Bank  One,  Texas,  N.A.  that was  advanced  in a series of
tranches as needed to fund working capital  requirements.  The outstanding  loan
balance of $3.0 million at September  30,  1998,  bears  interest at the rate of
prime plus 3% and matured for payment on July 31, 1998. The payment was not made
and the note maturity was not extended.

Loans in the aggregate principal amount of $4.5 million that matured on July 31,
1998,  have not been paid nor extended,  and the borrowing  base deficit of $2.2
million  on the  revolving  loan  has not been  satisfied  either  by  providing
additional  collateral  to the  bank,  or  reducing  the  outstanding  principal
balance.  Based on the events described above, the entire principal indebtedness
to the bank of $20.1  million  has  been  classified  as  currently  payable  at
September 30, 1998.

The Company's  Canadian  subsidiary has a demand revolving  reducing loan with a
borrowing  base of $1.5 million,  that reduces at the rate of $32,800 per month.
At September 30, 1998, the loan was fully  advanced with an outstanding  balance
of $1.5 million.

New Accounting Standards

In June 1997,  the  Financial  Accounting  Standards  Board  issued FAS No. 131,
"Disclosure  About Segments of an Enterprise and Related  Information."  FAS No.
131 establishes  standards for reporting information about operating segments in
annual financial  statements and requires that interim  financial reports issued
to shareholders  include  selected  information  about reporting  segments.  The
statement also established  standards for related disclosures about products and
services,  geographic areas and major customers.  The statement is effective for
fiscal years beginning  after December 15, 1997. The Company  considers that its
operations are principally in one industry  segment:  acquisition,  exploration,
development  and  production  of oil  and gas  reserves.  This  information  and
information  about  major  customers  historically  has  been  disclosed  in the
Company's annual financial statements.

Impact of Inflation

    The  price  the  Company  receives  for its oil  and gas has  been  impacted
primarily  by the world oil market and the  domestic  market  for  natural  gas,
respectively,  rather than by any measure of general  inflation.  Because of the
relatively  low rates of inflation  experienced  in the United  States in recent
years, the Company's  production costs and general and  administrative  expenses
have not been impacted significantly by inflation.





Information Systems for the Year 2000

Year 2000  issues may arise if computer  programs  have been  written  using two
digits (rather than four) to define the applicable year. In such case,  programs
that have time-sensitive  logic may recognize a date using "00" as the year 1900
rather  than the year 2000,  which  could  result in  miscalculations  or system
failures.

The  Company  has not  completed  its  assessment  of the Year 2000  issue,  but
currently  believes that costs of addressing  the issue will not have a material
adverse  impact  on the  Company's  financial  position.  The  Company  has  not
automated many of its operations with information  technology ("IT") systems and
non-IT  systems,  and presently  believes that the Company's  existing  computer
systems and  software  will not need to be  upgraded  to mitigate  the Year 2000
issues  except that the Company must replace its current  integrated  accounting
software  in order to  accurately  process  data  beginning  with the year 2000.
Should it not do so, the Company would be unable to properly  process and report
upon its own operating  data, as well as  information  provided to it by outside
sources that are "Year 2000"  compliant.  The Company's  third-party  accounting
software  vendor has  modified  the  current  operating  system  utilized by the
Company and expects to provide the  modified  system to the Company in the first
quarter of 1999.  The cost of this  modification  was  included in the  vendor's
system support contract and will not be a significant  additional expense to the
Company.

The Company has not incurred  material costs  associated  with its assessment of
the Year 2000  problem.  In the event that Year 2000 issues impact the Company's
accounting  operations and other operations  aided by its computer  system,  the
Company believes,  as part of a contingency plan, that it has adequate personnel
to perform those  functions  manually  until such time that any Year 2000 issues
are resolved.

The Company  believes  that some of the third  parties with whom the Company has
material  relationships  will not materially be affected by the Year 2000 issues
as those third parties are  relatively  small entities which do not rely heavily
on IT systems for their operations.  The Company does not know whether the other
third parties with whom the Company has material  relationships will be affected
by the Year 2000 issues.  If the Company and third  parties upon which it relies
are unable to address any Year 2000 issues in a timely  manner,  it could result
in a material  financial  risk to the  Company,  including  loss of revenue  and
substantial  unanticipated costs.  Accordingly,  the Company plans to devote all
resources  required  to resolve  any  significant  Year 2000  issues in a timely
manner.


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>





                           PART II - OTHER INFORMATION

ITEM 1:  LEGAL PROCEEDINGS


    Gitte-Ten  v. Saba  Petroleum  Company  (Case No.  CV  980202  Superior  and
Municipal  Courts of the State of California,  County of San Luis Obispo,  March
1998).  There has been no development  in this matter  subsequent to its initial
disclosure  by the  Company as  reported  in Form  10-K/A for the period  ending
December 31, 1997.

    Orleans  Levee  Board v. Saba  Energy of Texas,  Inc.,  et al.  (Docket  No.
98-14233 Civil District  Court,  Parish of Orleans,  State of Louisiana,  August
1998).  With  respect  to its  interest  in the  Potash  Field,  Louisiana,  The
Company's subsidiary had suspended  approximately  $380,000 through January 1998
of royalties for unknown royalty owners who have since been  identified.  One of
the parties,  Orleans Levee Board, had instituted legal proceedings  against the
Company for all of the  royalties  suspended  and double said amount for damages
and for the dissolution of the subject leases.  The Levee Board has agreed to an
extension for the Company to respond  pending a resolution  with all  identified
royalty  owners  and/or  their  geologists  in an attempt to reach an  agreement
regarding their respective allocations of said suspended royalties and to create
a voluntary  unit. The  approximate  amount of the suspended  royalties upon the
Company's  acquisition of the subject property was approximately  $372,000 which
the Company had applied as an  adjustment  to the  purchase  price.  The Company
and/or its subsidiary bears the obligation to pay the royalties upon resolution.
Failure  to pay  timely or a  judgement  for the Levee  Board may  result in the
Company losing its interest in the leases and incurring a payment obligation for
the  royalties,  interest,  attorney's  fees,  and damages  sought at double the
amount of royalties.

    Land Use  Matters.  In early 1997,  the  Company  received a letter from the
office of the  District  Attorney  of Santa  Barbara  County,  which  threatened
commencement of legal proceedings based upon the Company's failure to respond to
demands that it observe  requirements of a land use permit  previously issued to
it authorizing  the  transportation  of natural gas produced from its Cat Canyon
properties to its Santa Maria refinery  through a pipeline  system owned in part
by the Company.  The Company has responded to the letter and has had discussions
with  representatives  of the District  Attorneys office and the concerned local
agencies and believes  that it is in the process of  resolving  the  outstanding
issues. The matter has been quiescent for several months.

    Statutory  Liens.  Statutory liens have been recorded  against the Louisiana
and New Mexico  properties owned by the Company for the Company's failure to pay
trade payables.  Actions have been taken to proceed with  foreclosure on some of
these liens.  Further,  lawsuits  have been filed and served upon the  Company's
subsidiaries  for the payment of trade payables.  The Company has contacted such
categorical  claims with  respect to Louisiana  known by it as of September  30,
1998 in the  approximate  amount of $800,000 to propose and agree upon a payment
plan with the vendors in exchange for their  forbearance on any further  action.
The Company has entered, is entering or plans to enter into payment plans agreed
upon with such vendors and any  additional  vendors so required.  The  principal
amount of a particular claim for which a lien was filed in Louisiana was paid by
the Company to the vendor;  the vendor  agreed to forbear any further  action on
the lien until such time as the Company  paid  vendor's  attorney's  fees,  said
amount which vendor was to supply to the Company. While the Company was awaiting
the advised amount of attorney's fees, the liens were foreclosed upon in October
1998,  inadvertently  according to the vendor.  Vendor has agreed to release the
foreclosure  upon payment by the Company of attorney's  fees in the  approximate
amount of $4,600.

    Chase v. Saba  Petroleum,  Inc.  (Case No.  SM108977,  Superior Court of the
State of California, County of Santa Barbara-Cook Division, July 1998). In July,
1998,  the  Company was served with a lawsuit  filed by an  individual  alleging
personal  injury in the amount of $515,000  resulting  from  general  negligence
premises  liability on one of the oil leases that the Company operates and which
he claims  occurred while  supervising  the  installation  of a pump into a well
operated  by the  Company  and on a drilling  rig owned by a  co-defendant.  The
Company is represented by counsel  appointed by the Company's  insurance carrier
pursuant to a claim submitted under the Company's general liability policy.

     Saba Energy of Texas,  Inc. v. Marks & Garner  Production  Ltd. Co., et al.
(Case No.  CV-97-106 FR District  Court Lea County,  State of New Mexico,  March
1997).  The  Company  instituted  an action  for  declaratory  judgment  for the
validity of the Company's  oil, gas and mineral  lease as being  superior to the
prior  lease  covering  the  subject  lands,  said prior  lease,  as the Company
asserts,  having  expired  pursuant to cessation of  production.  If the Company
prevails,  it will be obligated to pay consideration of approximately $55,000 to
the Company's predecessor, the seller of the lease interest.

    Property Matters.  See Environmental Contingencies.

From time to time, the Company is a party to certain  litigation that has arisen
in the  normal  course  of its  business  and that of its  subsidiaries.  In the
opinion  of  management,  none of this  litigation  is likely to have a material
adverse effect on the Company's financial condition or results of operations.

ITEM 4:   SUBMISSION OF A MATTER TO A VOTE OF SECURITY HOLDERS

(a) On August 28, 1998, the Company held its annual meeting of shareholders.

(b)      The annual  meeting  involved  the election of directors of the Company
         for a one-year term to expire at the Company's  1999 annual  meeting of
         shareholders,  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 the
         Company for the term stated above.

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

1.  Amendment  of the Bylaws of the  Company  to provide up to seven  members to
serve as directors of the Company:
<TABLE>
        <S>                       <C>                   <C>                              <C>    
       

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

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

         9,429,790                178,487                61,168
         ------------------------ ---------------------- -------------------------------- -------------------------

</TABLE>


<PAGE>



2. Election of Directors:
<TABLE>
         <S>                           <C>               <C>                 <C>                          <C>   
  

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

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

         Ilyas Chaudhary                9,466,151        64,806              138,488
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------

         Alex Cathcart                  9,478,741        54,116              136,588
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------

         William Hagler                 9,487,001        45,856              136,588
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------

         Charles Kohlhaas               9,504,971        27,886              136,588
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------

         Faysal   Sohail                9,459,761        72,096              137,588
         ------------------------------ ---------------- ------------------- ---------------------------- ---------------------
</TABLE>

3.   Amendment  of the  Company's  1997 Stock  Option Plan For The  Non-Employee
     Directors  providing  for a grant of an option to acquire  15,000 shares of
     Common  Stock at the fair market value on the date of the grant and vesting
     pro rata over five years:
<TABLE>
        <S>                     <C>                     <C>                         <C>   

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

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

         9,245,125              368,406                 55,864
         ---------------------- ----------------------- --------------------------- ----------------------
</TABLE>

4.  Ratification  of the selection of Coopers & Lybrand  L.L.P.  as  independent
accountants for the Company for the year 1998:
<TABLE>
         <S>                    <C>                     <C>                         <C>  

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

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

         9,537,010              58,564                  73,871
         ---------------------- ----------------------- --------------------------- ----------------------
</TABLE>


ITEM 5:  OTHER INFORMATION

Office Locations

In August,  1998,  the Company  elected to  postpone  the closure of its Edmond,
Oklahoma office until such time as the Company divested itself of the properties
managed by that office, and is negotiating for new, smaller leased premises.  In
September   1998,  the  Company  moved  its  accounting   offices  from  Irvine,
California, to the executive office location in Santa Maria, California.

Directors and Officers

In July 1998,  Ronald  Ormand  resigned  as a member of the  Company's  Board of
Directors.

In July 1998,  Walton C.  Vance  resigned  as Vice  President,  Chief  Financial
Officer,  Treasurer  and  Secretary  of the  Company.  In  August,  1998,  Ilyas
Chaudhary's  appointment as Chief Executive Officer and President of the Company
was reinstated  pursuant to the terminated  employment of Dr. Kohlhaas and Imran
Jattala was appointed as the Company's Principal Accounting Officer.

At the Company's  annual meeting of shareholders in August 1998, an amendment to
the Company's Bylaws to provide up to seven members to serve as directors of the
Company was approved,  and the Board of Directors had  determined  the number of
directors to serve on the  Company's  Board for a one-year term to expire at the
1999 annual meeting of shareholders to be five. Further at the annual meeting of
shareholders in August 1998, the following  members were elected to serve on the
Company's Board of Directors:  Ilyas Chaudhary,  Alex Cathcart,  William Hagler,
Faysal Sohail, and Charles Kohlhaas.

Under the Common Stock  Purchase  Agreement,  the Company  appointed  Randeep S.
Grewal,  Chairman and Chief Executive  Officer of HVI, to the Board of Directors
in October  1998.  In  addition,  the Company  agreed to upon the closing of the
Common Stock Purchase Agreement appoint a second designee of HVI to the Board of
Directors. Further, the consent letter to the Preferred Stock Transfer Agreement
signed by the Company  provides that upon that closing,  a third designee of HVI
shall be appointed to the Board of Directors.  In connection with the foregoing,
the Company agreed to obtain the resignations of three of its current directors,
which will result in the three HVI designees representing a majority of seats on
the Company's five-member Board of Directors.

In  November  1998,   Bradley   Katzung's   appointment  as  Vice  President  of
Mid-Continent Operations terminated upon expiration of his employment agreement,
Faysal  Sohail  resigned as a member of the Company's  Board of  Directors,  and
Ilyas Chaudhary  resigned as a director,  Chairman of the Board, Chief Executive
Officer,  President,  and Principal Executive Officer of the Company and of each
of the  subsidiaries of the Company to facilitate the pending  transaction  with
HVI. Upon Mr. Chaudhary's resignation, Mr. Hagler was appointed by the Company's
Board of Directors as Chairman of the Board to serve  through the closing of the
transaction  pending with HVI, and a  management  committee  composed of Messrs.
Hagler,  Jattala  and  Grewal has been  established  by the  Company's  Board of
Directors  to manage the  day-to-day  affairs of the Company with the powers and
duties generally  prescribed in the Bylaws to the President continuing up to the
closing of the transaction with HVI.



ITEM 6:  EXHIBITS AND REPORTS ON FORM 8-K


o Exhibits filed for the quarter ended September 30, 1998.

EXHIBIT NUMBER     DESCRIPTION
<TABLE>
<S>                                       <C>  

10.1                                      Mutual    Termination    and   Release
                                          Agreement dated September 15, 1998, by
                                          and    among   the    Company,    Saba
                                          Acquisition,  Inc.,  Omimex Resources,
                                          Inc., the Omimex Resources, Inc.
                                          stockholders and Ilyas Chaudhary.

10.2                                      Employment Agreement with Imran Jattala dated July 23, 1998.

11.1                                      Computation of Earnings per Common Share

27.1                                      Financial Data Schedule

</TABLE>

o No reports were filed on Form 8-K during the quarter ended September 30, 1998.




<PAGE>



                                                             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

         November 19, 1998                                   /s/ Imran Jattala
Date: ______________                                   By:  ___________________
                                                            Imran Jattala
                                                    Executive Vice President and
                                                         Chief Operating Officer



         November 19, 1998                                    /s/ Imran Jattala
Date: _______________                                   By: __________________
                                                            Imran Jattala
                                                     Chief Financial Officer and
                                                   Principal  Accounting Officer







<PAGE>


Exhibit                                   10.1  Mutual  Termination  and Release
                                          Agreement dated September 15, 1998, by
                                          and    among   the    Company,    Saba
                                          Acquisition,  Inc.,  Omimex Resources,
                                          Inc.,  the  Omimex   Resources,   Inc.
                                          stockholders and Ilyas Chaudhary.


                    MUTUAL TERMINATION AND RELEASE AGREEMENT


         This Mutual  Termination and Release  Agreement  (this  "Agreement") is
made and  entered  into  this 15th day of  September,  1998,  by and among  Saba
Petroleum Company, a Delaware corporation  ("Saba"),  Saba Acquisition,  Inc., a
Delaware  corporation  and a wholly owned  subsidiary  of Saba  ("Acquisition"),
Omimex Resources, Inc., a Delaware corporation ("Omimex"), the holders of all of
Omimex's  outstanding common stock identified on the signature pages hereto (the
"Stockholders") and Mr. Ilyas Chaudhary (the "Saba Major Stockholder").

                                   WITNESSETH:

        WHEREAS, Saba, Acquisition,  Omimex, the Stockholders and the Saba Major
Stockholder(collectively  the  "Contract  Parties")  entered  into that  certain
Agreement  and Plan of  Reorganization  dated as of June 1,  1998  (the  "Merger
Agreement");

     WHEREAS, pursuant to Section 11. 1 of the Merger Agreement, Saba and Omimex
desire to terminate the Merger Agreement;
        WHEREAS,  in connection with such  termination of the Merger  Agreement,
each of the Contract Parties desires to be released from, and to release each of
the other Contract  Parties from, any liability  under the Merger  Agreement and
the Rose Glen Agreement  (herein defined as that certain Letter  Agreement dated
June 1, 1998, by and among Saba, Omimex and RCG International  Investors,  LDC);
and

        WHEREAS,  in connection with such  termination of the Merger  Agreement,
pursuant  to the terms of Section 1.7 of the Merger  Agreement,  Saba and Omimex
desire to establish the procedures for securing the loan from Omimex to Saba, as
evidenced by that  certain  Promissory  Note dated  June5,  1998 in the original
principal amount of $4,190,000 (respectively, the "Loan" and the "Note").

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



<PAGE>


10Q Sept 1998.doc
1.       Termination of the Merger  Agreement.  Effective as of the date of this
         Agreement,  the Merger  Agreement and all rights and obligations of the
         Contract Parties thereunder  including those pursuant to Article 12 and
         Sections 11.3, 11.4 and 13.13 thereof will terminate  without liability
         to any of the  Contract  Parties,  and will be of no  further  force or
         effect.

2.      Assignment of the Rose Glen Agreement.  Effective as of the date of this
        Agreement,  all of Omimex's rights, duties,  liabilities and obligations
        under the Rose Glen Agreement will be assigned to Saba



<PAGE>


10Q Sept 1998.doc
3.      Amendment to the Note.  Saba's  obligations to repay and secure the Loan
        shall continue in accordance with the terms of the Note. Effective as of
        the date of the Note,  the  interest  rate on the Loan  shall be reduced
        from prime plus 2% to prime.

3.       Security for the Loan.

     a. To secure payment and performance of the Loan, Saba hereby agrees to:



<PAGE>


10Q Sept 1998.doc
i.                         execute,  through  Sabacol's legal  representative in
                           Colombia, but not present for notarial inscription, a
                           Public Deed to  transfer  to Omimex all right,  title
                           and interest of Sabacol, Inc., a Delaware corporation
                           and a wholly owned subsidiary of Saba ("Sabacol"), in
                           and to the Velasquez-Galan Pipeline (the "Pipeline");



<PAGE>


10Q Sept 1998.doc
ii                         provide  Sabacol's legal  representative  in Colombia
                           with an irrevocable  letter of authority  authorizing
                           the  completion  of the  execution of the Public Deed
                           for the Pipeline  before a Colombian  notary  public;
                           and



<PAGE>


10Q Sept 1998.doc
ii                         enter  into  a  trust  agreement  with  Omimex  and a
                           trustee  mutually   acceptable  to  Saba  and  Omimex
                           providing  for the Public Deed for the  Pipeline  and
                           their  revocable  letter of  authority  to be held in
                           trust  in  accordance  with the  terms  of the  trust
                           agreement.

     bb. The trust agreement shall provide that, pursuant to the Loan, repayment
of$4,151,288  principal  plus  accrued  interest  shall  be made to  Omimex  and
delivered  to the trustee  within  ninety (90) days of the date of  termination,
which shall be the date first  stated  herein.  In the event  payment in full is
delivered within said 90 day period,  then the trustee shall immediately deliver
to Omimex the  payment  and to Saba the  Public  Deed for the  Pipeline  and the
irrevocable letter of authority relatingt hereto for cancellation.  In the event
payment in full is not  delivered  within  said 90day  period,  then the trustee
shall  immediately  deliver to Omimex the Public Deed for the  Pipeline  and the
irrevocable  letter of  authority  relating  thereto.  Thereafter,  Omimex shall
deliver the Public Deed for the Pipeline and the irrevocable letter of authority
to  Omimex  de  Colombia,  Ltd.,  a  Delaware  corporation  and a  wholly  owned
subsidiary of Omimex ("Omimex Colombia"), for completion of the execution of the
Public Deed for the Pipeline  ----------------  before a Colombian notary public
by Sabacol's legal representative.  Saba shall cause Sabacol and Sabacol's legal
representative to complete  execution of the Public Deed for the Pipeline before
a Colombian notary public in accordance with the terms of the irrevocable letter
of authority.


<PAGE>


10Q Sept 1998.doc
c.                The Public Deed for the Pipeline,  the  irrevocable  letter of
                  authority  authorizing the completion of the execution thereof
                  and the trust agreement  relating thereto shall be in form and
                  substance  reasonably  satisfactory to Saba and Omimex. At any
                  time and from time to time,  upon  request of the other party,
                  Saba and Omimex shall do, execute,  acknowledge and deliver or
                  shall cause to be done,  executed,  acknowledged and delivered
                  such further acts, deeds, assignments,  transfers, conveyances
                  and  assurances  as may be  reasonably  required  in  order to
                  consummate the transactions contemplated hereby.

5.      Termination of Confidential Agreements.  The Confidentiality  Agreements
        dated April  21,1998  between  Saba and Omimex and Omimex and Saba shall
        terminate, except as to any obligations to disclose or return data, upon
        execution of this Agreement.



<PAGE>


10Q Sept 1998.doc
6.       Releases.

a.   Subject to the  Contract  Parties'  full and complete  compliance  with the
     aforementioned terms of this Agreement,  for the purposes and consideration
     set forth herein,  each  Contracting  Party,  for itself and its divisions,
     affiliates,  parents,  subsidiaries,   stockholders,  officers,  directors,
     agents, attorneys, employees, trustees, independent contractors, successors
     and assigns does hereby expressly,  voluntarily,  knowingly and irrevocably
     release,  relinquish,  acquit and discharge the other Contract  Parties and
     their   respective   divisions,    affiliates,    parents,    subsidiaries,
     stockholders,  officers, directors, agents, attorneys, employees, trustees,
     independent  contractors,  successors  and  assigns of and from any and all
     charges, complaints, liabilities,  obligations (including those pursuant to
     Article 12 and  Sections  11.3,  11.4and  13.13 of the  Merger  Agreement),
     promises,  agreements,  controversies,  damages,  actions, losses, expenses
     (including attorneys' fees and costs), claims, rights,  demands,  causes of
     action or suits in equity, of any and every kind or character,  in contract
     or  tort,  whether  known  or  unknown,  whether  heretofore  or  hereafter
     occurring, arising under, or in connection with the negotiation, execution,
     performance or termination  of the Merger  Agreement or in connection  with
     the  negotiation,  execution  or  performance  of the Rose Glen  Agreement,
     including    claims   for   breach   of    contract,    fraud,    negligent
     misrepresentation,  omission,  fraud in the inducement and deceptive  trade
     practices or for any other loss,  expense and/or detriment,  of any kind or
     character whatsoever, growing out of or in any way connected with or in any
     way  resulting  from the acts,  actions or omissions of the other  Contract
     Parties  released herein relating to the Merger  Agreement or the Rose Glen
     Agreement.

a.                It is the intent of the Contract  Parties  that the  foregoing
                  general  mutual  release  shall be  effective  as a bar to all
                  actions,  causes of  actions,  suits in  equity,  obligations,
                  costs, expenses,  attorneys' fees, damages,  losses, claims or
                  liabilities,  known or unknown, to the extent set forth above,
                  and in furtherance  of this  intention,  the Contract  Parties
                  expressly waive any and all rights and benefits conferred upon
                  them by the following  provision of ss. 1542 of the California
                  Civil Code:

                           A general release does not extend to claims which the
                           creditor  does  not know or  suspect  to exist in his
                           favor at the time of executing the release which,  if
                           known  by him,  must  have  materially  affected  his
                           settlement with the debtor.

                  The Contract Parties, being aware of said code section, hereby
                  expressly waive any rights they may have  thereunder,  as well
                  as under any other  statute or common law principle of similar
                  effect.

7.       Entire Agreement.  This Agreement  constitutes the entire agreement and
         supersedes all prior  agreements and  understandings,  both written and
         oral,  among the  parties  hereto with  respect to the  subject  matter
         hereof.



<PAGE>


10Q Sept 1998.doc
8.       Successors  and Assigns.  The terms and  conditions  of this  Agreement
         shall  inure to the benefit of and be binding  upon the parties  hereto
         and their  respective  successors and permitted  assigns.  Neither this
         Agreement  nor any rights,  interests or  obligations  hereunder may be
         assigned by any party hereto  without the prior written  consent of all
         other parties hereto, and any purported assignment in violation of this
         Section shall be null and void.

9.       Counterparts.   This   Agreement   may  be  executed  in  one  or  more
         counterparts,  each of which shall for all  purposes be deemed to be an
         original and all of which shall constitute the same instrument.



<PAGE>


10Q Sept 1998.doc
10.      Headlines.  The headings of the sections of this Agreement are inserted
         for convenience only and shall not be deemed to constitute part of this
         Agreement or to affect the construction hereof.



<PAGE>



10.      Modification  and  Waiver.  Any of the  terms  or  conditions  of  this
         Agreement  may be waived in writing  at any time by the party  which is
         entitled to the benefits thereof, and this Agreement may be modified or
         amended by a written instrument executed by Saba,  Acquisition,  Omimex
         and the Stockholders. No supplement,  modification or amendment of this
         Agreement  shall be binding  unless  executed  in writing by all of the
         parties  hereto.  No waiver of any of the  provisions of this Agreement
         shall be deemed  or shall  constitute  a waiver of any other  provision
         hereof  (whether or not  similar)  nor shall such waiver  constitute  a
         continuing waiver.

10.      Notices.   Any  notice,   request,   instruction,   document  or  other
         communication  to be given  hereunder  by any party hereto to any other
         party  hereto  shall be in writing and validly  given if (a)  delivered
         personally, (b) sent by telecopy, (c) delivered by overnight express or
         (d) sent by registered or certified mail, postage prepaid, as follows:
<TABLE>
        <S>                                                           <C>  

         If to Saba or Acquisition, to:                                If to Omimex, to:

                  Saba Petroleum Company                               Omimex Resources, Inc.
                  3201 Skyway Drive                                    5608 Malvey, Penthouse Suite
                  Santa Maria, California 93455                        Ft. Worth, Texas 76107
                  Telecopier: (805) 347-1072                           Telecopier: (817) 735-8033
                  Attention: Ilyas Chaudhary                                    Attention: Naresh K. Vashisht

         with a copy to:                                                        with a copy to:

                Rodney Hill, Esq.                                                       Don Glendenning, Esq,
                2010 Birnam Wood Drive                                          Locke Purnell Rain Harrell
                Montecito, California 93018-2206                                2200 Ross Avenue, Suite 2200
                Telecopier: (805) 565-5893                                      Dallas, Texas 75201-6776
                                                                                        Telecopier:  (214) 740-8800
</TABLE>

         or at such  other  address  for a party as shall be  specified  by like
         notice. Any notice which is delivered  personally,  or sent by telecopy
         or overnight  express in the manner  provided herein shall be deemed to
         have been duly given to the party to whom it is  directed  upon  actual
         receipt by such party.  Any notice which is addressed and mailed in the
         manner  herein  provided  shall be  conclusively  presumed to have been
         given to the party to whom it is  addressed  at the close of  business,
         local  time of the  recipient,  on the third day after the day it is so
         placed in the mail.

13.      GOVERNING LAW; CHOICE OF FORUM.  THIS AGREEMENT SHALL BE
         CONSTRUED,  ENFORCED,  AND GOVERNED BY THE INTERNAL LAWS OF THESTATE OF
         CALIFORNIA (WITHOUT REGARD TO ITS CHOICE OF LAWPRINCIPLES), EXCEPT THAT
         THE LAWS OF THE STATE OF DELAWARE  SHALLAPPLY AS TO MATTERS OF ORGAN IC
         CORPORATE LAW.

         AS  PART  OF  THE   CONSIDERATION   FOR  VALUE  RECEIVED   PURSUANT  TO
         THISAGREEMENT,  AND REGARDLESS OF THE LOCATION OF ANY PRESENT  ORFUTURE
         DOMICILE  OR  PRINCIPAL  PLACE OF BUSINESS  OF THE  PARTIES,  EACHPARTY
         HEREBY IRREVOCABLY CONSENTS AND AGREES TO THE  EXCLUSIVEJURISDICTION OF
         ANY  FEDERAL  OR  STATE  COURT  SITTING  IN  THE   SOUTHERNDISTRICT  OF
         CALIFORNIA  OR THE  COUNTY  OF  SANTA  BARBARA  IN ANY  SUIT,ACTION  OR
         PROCEEDING  BROUGHT AGAINST SUCH PARTY BY ANY OTHERPARTY AND PERTAINING
         TO THIS  AGREEMENT  OR TO ANY MATTER  ARISINGOUT  OF OR RELATED TO THIS
         AGREEMENT  AND AGREES THAT EITHER  OFTHE  AFORESAID  COURTS SHALL BE AN
         APPROPRIATE FORUM FOR SUCHACTION.



<PAGE>


14.      Invalid  Provisions.  If any provision of this  Agreement is held to be
         illegal,  invalid,  orunenforceable  under present or future laws, such
         provision shall be fully  severable,  this Agreement shall be construed
         and enforced as if such illegal, invalid or unenforceable provision had
         never comprised a part of this Agreement,  and the remaining provisions
         of this  Agreement  shall remain in full force and effect and shall not
         be affected by the illegal,  invalid or  unenforceable  provision or by
         its severance from this Agreement.

14.      Number and Gender of Words.  Whenever the singular  number is used, the
         same shall  include  the  plural  where  appropriate,  and words of any
         gender shall include each other gender where appropriate.

THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK.











IN WITNESS WHEREOF, the parties have executed and delivered this Agreement as of
the date first above written.



                             SABA PETROLEUM COMPANY



By: /s/ Ilyas Chaudhary
Ilyas Chaudhary
President


SABA ACQUISITION, INC.



By: /s/ Ilyas Chaudhary
Ilyas Chaudhary
President


SABA PETROLEUM, INC.



By: /s/ Ilyas Chaudhary
Ilyas Chaudhary
President


OMIMEX RESOURCES, INC.



By: /s/ Naresh K. Vashisht
Naresh K. Vashisht
President




STOCKHOLDERS OF OMIMEX
RESOURCES, INC.



/s/ Naresh K. Vashisht
Naresh K. Vashisht



/s/ Jogesh Kumar
Jogesh Kumar



/s/ Romesh Sharma
Romesh Sharma



Neha Vashisht Trust


By: /s/ Jogesh Kumar
Jogesh Kumar
Trustee


Niti Vashisht Trust


By: /s/ Jogesh Kumar
Jogesh Kumar
Trustee


SABA MAJOR STOCKHOLDER



/s/ Ilyas Chaudhary
Ilyas Chaudhary









10.2 Employment Agreement with Imran Jattala dated July 23, 1998.



                              EMPLOYMENT AGREEMENT

If accepted in writing by Mr.  Imran  Jattala and Saba  Petroleum  Company  (the
"Company"),  the  following  term  and  conditions  will  govern  the  continued
employment of Mr. Jattala with the Company.



<PAGE>

<TABLE>
<S>                                                     <C>   

1. Scope of Responsibilities and Title:                 a.       To carryout duties and responsibilities as     Executive
                                                        Vice President and Chief Operating officer of the Company.
                                                        b.       To carryout duties and responsibilities as President and
                                                        Chief Operating Officer of Saba Petroleum, Inc., a subsidiary of
                                                        Saba Petroleum Company.
                                                        c.
2.                                                      Employment Status:  Full
                                                        time, Original hire date
                                                        of   January   1,  1992.
                                                        Continuing  for the term
                                                        specified below.

3. Location of Employment:                              Santa Maria, California

4.                                                      Term:     Three    years
                                                        commencing from the date
                                                        of  acceptance  of  this
                                                        letter agreement.
5. Compensation:                                        a.       Annual Salary : U.S. $ 72,000 to be paid in equal
                                                        monthly installments.
                                                        b.       Vacation and Sick Time: Whatever is accrued to-date plus
                                                        continuation with current company policy.
                                                        c.       Salary increases: A 10% increase at next employment
                                                        anniversary date and 5% thereafter at each employment anniversary
                                                        date.
                                                        d.       Other Benefits: Continued participation in the
                                                        Company401K plan and the Company paid health benefits. Other
                                                        stock options and bonuses as approved by the Company.
                                                        e.       Company provided automobile.
                                                        f.
6. Termination                                          Either party may terminate the employment with or without cause
                                                        upon 30 days' written notice to the other, and upon such
                                                        termination neither party shall have any further rights or
                                                        obligations hereunder; provided, however, that upon termination
                                                        by the company, the Company shall pay all accrued vacation / sick
                                                        time and as a severance allowance an amount equal to six months
                                                        of salary plus one month of salary for each year of employment
                                                        with the Company.



Saba Petroleum Company                      Accepted this ______ day of ____________, 1998



Ilyas Chaudhary                                                        _______________________
President & Chief Executive Office                                              Imran U. Jattala




</TABLE>



<PAGE>


<TABLE>
<CAPTION>


Exhibit 11.1                                       Computation of Earnings per Common Share


SABA PETROLEUM COMPANY
                                                                                         Exhibit 11.1
Computation of Earnings (Loss) Per Common Share
For the Nine and Three Months Ended September 30, 1998 and 1997
<S>                                                         <C>              <C>            <C>          <C>   

                                                                     Nine Months                Three Months
                                                               Ended September 30,           Ended September 30,
                                                              1998            1997           1998         1997
                                                              ----            ----           ----         ----


Basic Earnings
      Net income (loss) before minority interest
        in earnings (loss) of consolidated
        subsidiary                                          (23,576,103)       2,457,506  (1,933,898)       603,015

      Minority interest in earnings (loss) of
        consolidated subsidiary                                 (77,886)          89,994     (29,346)       (4,397)
      Preferred Stock dividends                                (411,287)               0    (119,999)             0
                                                         -----------------------------------------------------------
                                                         ===========================================================
      Net income (loss) available to Common                 (23,909,504)       2,547,500  (2,024,551)       598,618
                                                         ===========================================================
                                                         ===========================================================

Basic Shares
      Weighted average number of Common
      --------------------------------------------------------------------------------------------------------------
                                                         ===========================================================
        Shares outstanding                                    10,993,524      10,595,598   11,052,393    10,690,893
                                                         ===========================================================
                                                         ===========================================================

Basic Earnings per Common Share
                                                         -----------------------------------------------------------
                                                         ===========================================================
      Net income (loss) available to Common                  $    (2.17)       $    0.24    $  (0.18)      $   0.06
                                                         ===========================================================
                                                         ===========================================================

Diluted Earnings
      Net income (loss) before minority interest
        in earnings (loss) of consolidated
        subsidiary                                          (23,576,103)       2,457,506  (1,933,898)       603,015

      Minority interest in earnings (loss) of
        consolidated subsidiary                                 (77,886)          89,994     (29,346)       (4,397)

      Preferred stock dividends                                (411,287)               0    (119,999)  
                                                                                                                  0

      Plus interest expense attributable
        to Debentures, net of related income
        taxes                                                          0                            0        51,879
                                                                                 157,788
                                                         -----------------------------------------------------------
                                                         ===========================================================
      Net income (loss) available to Common                 (23,909,504)       2,705,288  (2,024,551)       650,497
                                                         ===========================================================
                                                         ===========================================================

Diluted Shares
      Weighted average number of Common
        Shares outstanding                                    10,993,524      10,595,598   11,052,393    10,690,893
      Effect of dilutive securities:
        Of shares underlying options                                                                        370,242
                                                                       -         379,244            -
        Of shares underlying convertible
           Debentures                                                                                       951,382
                                                                       -       1,037,070            -
                                                         -----------------------------------------------------------
                                                         ===========================================================
      Diluted Shares                                          10,993,524      12,011,912   11,052,393    12,012,517
                                                         ===========================================================
                                                         ===========================================================

Diluted Earnings per Common Share
                                                         -----------------------------------------------------------
                                                         ===========================================================
      Net income (loss)                                      $    (2.17)           $0.23    $  (0.18)      $   0.05
                                                         ===========================================================
</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


27.1                                      Financial Data Schedule




<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from (A) the
Company's  condensed  consolidated  balance  sheet at September  30,  1998,  and
condensed  statement of operations for the nine months ended September 30, 1998,
and is qualified in its entirety by reference to such (B)  financial  statements
presented in quarterly report Form 10-Q for the quarterly period ended September
30, 1998.
</LEGEND>
<CIK>                                           0000312340
<NAME>                                          Saba Petroleum Company
<MULTIPLIER>                                   1000
<CURRENCY>                                     0
       
<S>                             <C>
<PERIOD-TYPE>                   9-mos
<FISCAL-YEAR-END>                              Dec-31-1998
<PERIOD-START>                                 Jan-01-1998
<PERIOD-END>                                   Sep-30-1998
<EXCHANGE-RATE>                                1
<CASH>                                         1,187
<SECURITIES>                                   0
<RECEIVABLES>                                  5,464
<ALLOWANCES>                                   (78)
<INVENTORY>                                    0
<CURRENT-ASSETS>                               9,323
<PP&E>                                         88,892
<DEPRECIATION>                                 (45,471)
<TOTAL-ASSETS>                                 53,921
<CURRENT-LIABILITIES>                          39,075
<BONDS>                                        5,347
                          0
                                    7,169
<COMMON>                                       16,982
<OTHER-SE>                                     (16,952)
<TOTAL-LIABILITY-AND-EQUITY>                   53,921
<SALES>                                        0
<TOTAL-REVENUES>                               18,683
<CGS>                                          0
<TOTAL-COSTS>                                  38,466
<OTHER-EXPENSES>                               1,125
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             2,519
<INCOME-PRETAX>                                (23,349)
<INCOME-TAX>                                   149
<INCOME-CONTINUING>                            (23,498)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (23,498)
<EPS-PRIMARY>                                  (2.17)
<EPS-DILUTED>                                  (2.17)
        


</TABLE>


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