Comstock Resources is a leading independent natural gas producer with operations focused
on the development of the Haynesville Shale in North Louisiana and East Texas

News Releases Details

Comstock Resources, Inc. Reports Third Quarter 2002 Financial and Operating Results

FRISCO, Texas, Nov. 7 /PRNewswire-FirstCall/ -- Comstock Resources, Inc. (NYSE: CRK) today reported financial and operating results for the third quarter and first nine months of 2002.

Comstock turned in better than expected results in the third quarter of 2002 with net income from continuing operations of $3.0 million, or 10 cents per share as compared to net income from continuing operations of $2.4 million, or 8 cents per share in the third quarter of 2001. Total revenues for the quarter were $35.7 million, a 21% increase over revenues of $29.4 million in the third quarter of 2001. EBITDAX or earnings before interest expense, income taxes, depletion, depreciation and amortization, exploration expense, other noncash expenses including derivative mark-to- market adjustments and gains or losses on property sales was $24.0 million in the third quarter of 2002 as compared to $21.7 million in the third quarter of 2001. Cash flow generated by operations in the third quarter of 2002 was $16.2 million or 48 cents per diluted share as compared to $16.9 million or 50 cents per diluted share for the third quarter of 2001.

For the nine months ended September 30, 2002, Comstock reported net income from continuing operations of $1.5 million, or 5 cents per share as compared to net income from continuing operations of $38.0 million, or $1.13 per share for the same period in 2001. The 2002 financial results were substantially lower than the 2001 results due to a significant decrease in both oil and natural gas prices in 2002 to 2001. Total revenues for the first nine months of 2002 were $100.4 million as compared to $142.6 million in 2001. EBITDAX was $70.4 million in the first nine months of 2002 as compared to $115.5 million 2001. Cash flow generated by operations in the first nine months of 2002 was $48.5 million or $1.43 per diluted share as compared to $97.1 million or $2.79 per diluted share in 2001. The 2002 results for first nine months also included a $1.1 million after tax loss (4 cents per basic share) from discontinued operations relating to certain oil and gas properties that Comstock sold in 2002.

Comstock's production for the third quarter of 2002 increased 15% to approximately 10.1 Bcfe as compared to 8.7 Bcfe for the third quarter of 2001. Comstock's realized natural gas prices for the third quarter averaged $3.31 per Mcf, which was 9% higher than average realized natural gas price for the third quarter of 2001 of $3.03 per Mcf. Comstock's realized oil prices averaged $27.30 per barrel for the third quarter, a 4% increase compared to the third quarter 2001's average oil price of $26.29 per barrel. For the nine months ended September 30, 2002, Comstock's realized natural gas prices averaged $3.06 per Mcf and its realized oil prices averaged $24.16 per barrel as compared to 2001's prices of $5.27 per Mcf for natural gas and $27.19 per barrel for oil.

REGIONAL DRILLING RESULTS

East Texas / North Louisiana Region

To date in 2002, Comstock has drilled 17 wells (6.6 net) in the East Texas and North Louisiana region. Sixteen of these wells were successful development wells and one was an unsuccessful exploratory test drilled in Bienville Parish in North Louisiana. Fifteen of the successful wells were drilled in the recently acquired Gilmer field in East Texas. Eleven of these wells have been tested at a per well average rate of 1.5 million cubic feet of natural gas equivalent ("Mmcfe") per day. The remaining four wells are in the process of being completed. The other successful development well was drilled in the Ada field in North Louisiana which is currently being completed. Comstock plans to drill two additional wells in this region in the remainder of this year.

Gulf of Mexico Region

Since the beginning of the year, Comstock has drilled 9 wells (3.5 net) in federal and Louisiana state waters in the Gulf of Mexico. Seven of the nine wells were successful. Six of the seven successful wells have been completed and were tested at an average per well of 6.7 Mmcfe per day. The remaining well is in the process of being completed. In the third quarter Comstock made a new discovery in its offshore exploration program with Bois d' Arc Offshore, Ltd. at South Timbalier Block 11. The State Lease 16528 #1 at South Timbalier Block 11 was drilled to a depth of 13,933 feet and found approximately 123 feet of net pay in five separate reservoirs. This well was tested at a daily rate of 740 barrels of oil per day and 3.8 Mmcf of natural gas per day. Comstock has a 33% working interest in this discovery. Comstock is currently drilling an exploratory well at South Timbalier Block 30 and plans to drill two more exploratory wells in the Gulf by the end of the year.

South Texas Region

Comstock continues to have success in its South Texas exploration program which includes drilling on unevaluated acreage acquired in its recent acquisition of DevX Energy, Inc. So far this year, Comstock has drilled six exploratory wells (1.5 net) in this region. Five of the six wells were successful. The Ball Ranch #1 well drilled in the third quarter is the third successful well drilled this year at Ball Ranch in Kenedy County, Texas and is expected to produce at a daily rate of 8 Mmcfe by mid-November. Comstock has a 20% working interest in this discovery. The other successful well was drilled in the third quarter is the Trevino #1 in Zapata County, Texas. The Trevino #1 was successfully drilled to a depth of 12,950 feet and completed as a new field discovery. Wire-line logs indicate that approximately 25 feet of potentially productive gas pay is present in two lenticular sand packages. Comstock has a 45% working interest in this discovery and is the operator. Comstock plans to drill four additional exploratory wells in South Texas by the end of the year.

Southeast Texas Region

In the Southeast Texas Region, Comstock announced the recent production results of its successful exploration discovery well drilled in Polk County, Texas. Comstock's Hamman #1 well was directionally drilled to a total measured depth of 15,788 feet and was completed in the Woodbine formation through perforations from 15,194 feet to 15,242 feet. After installing a pipeline and the required surface production equipment the well was taken to sales at 18.6 Mmcfe per day with 9,250 psig flowing tubing pressure on a 21/64 inch choke. Comstock plans to drill two more wells as offsets to the Hamman #1 in order to further define the eastern and western development of this discovery. Both of these planned wells will be drilled to a total depth of 15,000 feet. Comstock is currently drilling the Vastar Fee #2 well, the eastern offset well to the Hamman #1, which is at approximately 14,000 feet. Comstock will spud the Collins #1 well as the western offset well to the Hamman #1 before the end of the year. Comstock owns a 58% working interest and is the operator of these wells.

                           COMSTOCK RESOURCES, INC.
                              OPERATING RESULTS
                   (In thousands, except per share amounts)

                                  Three Months Ended     Nine Months Ended
                                    September 30,          September 30,
                                  2002        2001        2002       2001

    Revenues:
      Oil and gas sales          $35,550    $29,305    $100,044    $142,212
      Other income                   128        113         327         381
        Total revenues            35,678     29,418     100,371     142,593

    Expenses:
      Oil and gas operating        7,944      7,108      24,526      24,667
      Exploration                    411         63       3,392       3,371
      Depreciation, depletion
       and amortization           13,196     12,314      40,711      36,244
      General and administrative,
       net                           935        623       2,942       2,450
      Interest                     7,875      5,018      22,387      15,479
      Loss from derivatives          126        ---       2,294         ---
        Total expenses            30,487     25,126      96,252      82,211
    Income from continuing
     operations before income
     taxes                         5,191      4,292       4,119      60,382
      Income tax benefit
       (expense)                  (1,817)    (1,502)     (1,442)    (21,134)
    Net income from continuing
     operations                    3,374      2,790       2,677      39,248
      Preferred stock dividends     (404)      (404)     (1,199)     (1,199)
    Net income from continuing
     operations attributable
     to common stock               2,970      2,386       1,478      38,049
      Income from discontinued
       operations, including
       loss on disposal               57        100      (1,072)        454
    Net income attributable to
     common stock                 $3,027     $2,486        $406     $38,503

    Net income per share:
      Basic -
        Net income from
         continuing operations
         per share                 $0.10      $0.08       $0.05       $1.30
        Net income per share       $0.10      $0.09       $0.01       $1.32
      Diluted -
        Net income from
         continuing operations
         per share                 $0.10      $0.08       $0.05       $1.13
        Net income per share       $0.10      $0.09       $0.01       $1.14

    Weighted average shares
     outstanding:
        Basic                     28,835     28,796      28,731      29,207
        Diluted                   33,755     33,970      29,433      34,851

    Cash flow from operations    $16,155    $16,946     $48,534     $97,101

    Cash flow from operations
     per share:
        Basic                      $0.56      $0.59       $1.69       $3.32
        Diluted                    $0.48      $0.50       $1.43       $2.79

    EBITDAX                      $23,985    $21,687     $70,420    $115,476


                                                As of September 30,
                                              2002              2001
    Balance Sheet Data:
      Current assets                        $31,254            $26,145
      Property and equipment, net           648,054            480,698
      Other                                   6,072              5,056
        Total assets                       $685,380           $511,899

      Current liabilities                   $39,148            $37,716
      Long-term debt                        372,002            206,000
      Other                                  56,235             47,526
      Stockholders' equity                  217,995            220,657
        Total liabilities and
         stockholders' equity              $685,380           $511,899


                           COMSTOCK RESOURCES, INC.
                          REGIONAL OPERATING RESULTS
                   (In thousands, except per unit amounts)

                For the Three Months ended September 30, 2002

                          East Texas/                      South
                             North    Gulf of  Southeast  Texas/
                           Louisiana  Mexico     Texas     Other      Total

    Oil production
     (thousand barrels)        26        166        79        25        296
    Gas production
     (million cubic
     feet - Mmcfe)          2,820      1,922     2,150     1,405      8,297
    Total production
     (Mmcfe)                2,975      2,917     2,624     1,555     10,071

    Oil sales                $678     $4,513    $2,101      $781     $8,073
    Gas sales               8,326      6,220     7,356     4,321     26,223
    Gains from gas price
     hedges                   ---        ---       ---       ---      1,254
      Total oil and gas
       sales               $9,004    $10,733    $9,457    $5,102    $35,550

    Average oil price
     (per barrel)          $26.08     $27.19    $26.59    $31.24     $27.30
    Average gas price
     (per thousand cubic
     feet - Mcf)            $2.95      $3.24     $3.42     $3.08      $3.31
    Average price (per Mcf
     equivalent)            $3.03      $3.68     $3.60     $3.28      $3.53
    Lifting cost           $2,512     $2,386    $1,950    $1,096     $7,944
    Lifting cost (per Mcf
     equivalent)            $0.84      $0.82     $0.74     $0.70      $0.79

    Capital expenditures   $4,532     $9,807    $1,582    $4,262    $20,183


                 For the Nine Months ended September 30, 2002

                          East Texas/                      South
                             North    Gulf of  Southeast  Texas/
                           Louisiana  Mexico     Texas     Other      Total

    Oil production
     (thousand barrels)        81        586       239        66        972
    Gas production
     (million cubic
     feet - Mmcfe)          8,950      5,896     6,414     3,793     25,053
    Total production
     (Mmcfe)                9,436      9,411     7,848     4,189     30,884

    Oil sales              $1,901    $14,245    $5,733    $1,601    $23,480
    Gas sales              24,389     18,735    20,674    11,149     74,947
    Gains from gas price
     hedges                   ---        ---       ---       ---      1,617
      Total oil and gas
       sales              $26,290    $32,980   $26,407   $12,750   $100,044

    Average oil price
     (per barrel)          $23.47     $24.31    $23.99    $24.26     $24.16
    Average gas price
     (per thousand cubic
     feet - Mcf)            $2.73      $3.18     $3.22     $2.94      $3.06
    Average price (per Mcf
     equivalent)            $2.79      $3.50     $3.36     $3.04      $3.24
    Lifting cost           $7,036     $7,583    $5,440    $4,467    $24,526
    Lifting cost (per Mcf
     equivalent)            $0.75      $0.81     $0.69     $1.07      $0.79

    Capital expenditures  $14,644    $30,379    $3,054    $9,579    $57,656

This press release may contain "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the Company believes that the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct.

Comstock Resources, Inc. is a growing independent energy company based in Frisco, Texas and is engaged in oil and gas acquisitions, exploration and development primarily in Texas, Louisiana and the Gulf of Mexico. The company's stock is traded on the New York Stock Exchange under the symbol CRK.

                     Make Your Opinion Count - Click Here
               http://tbutton.prnewswire.com/prn/11690X67842172

SOURCE Comstock Resources, Inc.

-0- 11/07/2002

/CONTACT: Roland O. Burns, Sr. Vice President and Chief Financial Officer of Comstock Resources, Inc., +1-972-668-8800/