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 First Quarter 2007 Financial and Operating Results

FRISCO, Texas, May 7 /PRNewswire-FirstCall/ -- Comstock Resources, Inc. (NYSE: CRK) ("Comstock" or the "Company") today reported financial and operating results for the quarter ended March 31, 2007.

                     First Quarter 2007 Financial Results

Comstock reported net income of $12.6 million or 28 cents per diluted share for the three months ended March 31, 2007 as compared to 2006's first quarter net income of $29.6 million or 68 cents per diluted share. The 2006 results include an $8.2 million unrealized gain on derivatives held for price risk management. Without the unrealized gain, net income for the first quarter of 2006 would have been approximately $23.9 million or 55 cents per diluted share.

The first quarter results reflect the success that the Company's onshore development drilling program and offshore exploration activities have had in growing production. Comstock's production in the first quarter of 2007 increased 28% to 20.0 billion cubic feet equivalent of natural gas ("Bcfe") as compared to production of 15.7 Bcfe in the first quarter of 2006. Onshore production has increased 16% and offshore production was up 42% from the first quarter of 2006. The first quarter average daily production rate of 223 million cubic feet of natural gas equivalent ("Mmcfe") also has increased 13% from the fourth quarter production rate of 198 Mmcfe per day. The production gains were offset in part by lower oil and natural gas prices. The Company's realized natural gas price averaged $6.89 per Mcf in 2007's first quarter, 14% lower than the $8.05 per Mcf in 2006's first quarter. Realized oil prices in the first quarter of 2007 averaged $54.15 per barrel, 6% lower than the $57.91 per barrel for 2006. First quarter 2007's oil and gas sales of $146.0 million increased 11% from 2006's first quarter sales of $131.7 million. Operating cash flow (before changes in working capital accounts) generated by Comstock in 2007's first quarter of $100.5 million was 10% higher than 2006's first quarter cash flow of $91.5 million. EBITDAX or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense and other noncash expenses was $114.0 million in 2007's first quarter, a 14% increase from 2006's first quarter EBITDAX of $100.0 million.

                     First Quarter 2007 Drilling Results

Comstock also announced the results to date of its 2007 drilling program. In the first three months of 2007 Comstock drilled 48 wells (38.3 net). Forty-five of the wells drilled were successful and three were dry holes.

Onshore, Comstock drilled 44 (35.7 net) successful development wells in the first quarter of 2007. Comstock drilled 34 wells (27.4 net) in its East Texas and North Louisiana region which have been tested at an average per well initial production rate of 1.3 Mmcfe per day. At March 31, 2007 Comstock had six additional wells in this region that were being drilled which are part of Comstock's 115 well Cotton Valley drilling program planned in this region for 2007.

In South Texas, Comstock drilled four successful wells (2.7 net) during the first quarter of 2007, which had an average per well initial production rate of 7.5 Mmcfe per day. Two of the wells were in the Las Hermanitas field in Duval County, Texas and one well was drilled in each of the Company's Ball Ranch and Javelina fields. Comstock had two rigs drilling in this region on March 31, 2007. Comstock drilled six wells (5.6 net) in its Laurel and Maxie fields in Mississippi during the quarter. Three of these wells were tested at an average per well initial production rate of 185 barrels of oil per day and one well tested at 1.5 Mmcf of natural gas per day. Comstock had one rig drilling in the Laurel field at the end of the first quarter.

Comstock's offshore operations are conducted by its 49% owned subsidiary, Bois d'Arc Energy Inc. (NYSE: BDE) ("Bois d'Arc"). Bois d'Arc has drilled three exploratory wells, 1.8 net to Bois d'Arc's interest and one development well (0.8 net). Bois d'Arc's OCS-G 22738 #3 well at South Timbalier block 75 is its second well to test the "Doc Holliday" prospect. To date this well has been drilled to a depth of 16,236 feet and has encountered pay in several new reservoirs. Bois d'Arc has set protective casing and is deepening the well to test additional prospective targets. Bois d'Arc's OCS-G 22648 #2 well drilled at South Marsh Island block 220 and a well drilled at Vermillion block 50 were unsuccessful. Bois d'Arc also participated in another operator's deepwater exploratory prospect which was not successful. In addition to the deepening of the second "Doc Holliday" well, Bois d'Arc is currently drilling an exploratory well to test its "Dogbone" prospect at South Pelto block 7 and is participating in a second, non-operated deepwater test.

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 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.



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

                                                  Three Months Ended March 31,
                                                      2007           2006
    Oil and gas sales                               $146,029       $131,724
    Operating expenses:
      Oil and gas operating                           27,083         26,295
      Exploration                                     11,133          4,875
      Depreciation, depletion and amortization        56,707         30,685
      General and administrative                       9,702          8,135

        Total operating expenses                     104,625         69,990


    Income from operations                            41,404         61,734
    Other income (expenses):
      Interest income                                    296            237
      Other income                                       130             54
      Interest expense                                (8,449)        (5,483)
      Gain (loss) on derivatives                         ---          8,125

        Total other income (expenses)                 (8,023)         2,933

    Income before income taxes and
     minority interest                                33,381         64,667
    Provision for income taxes                       (14,824)       (26,299)
    Minority interest in earnings of
     Bois d'Arc Energy                                (5,999)        (8,734)

    Net income                                       $12,558        $29,634


    Net income per share:
      Basic                                            $0.29          $0.70
      Diluted                                          $0.28          $0.68

    Weighted average common and common stock
     equivalent shares outstanding:
      Basic                                           43,364         42,051
      Diluted                                         44,238         43,429



                           COMSTOCK RESOURCES, INC.
                        CONSOLIDATED OPERATING RESULTS
                                (In thousands)

                                                  Three Months Ended March 31,
                                                       2007          2006
    Cash flow from operations:
      Net cash provided by operating activities      $78,746        $85,539
      Excess tax benefit from stock based
       compensation                                      166            197
      Increase (decrease) in accounts receivable       4,874        (13,685)
      Decrease in other current assets                (2,013)        (4,512)
      Decrease in accounts payable and
       accrued expenses                               18,771         23,953
        Cash flow from operations                   $100,544        $91,492

    EBITDAX:
      Net income                                     $12,558        $29,634
      Interest expense                                 8,449          5,483
      Income tax expense                              14,824         26,299
      Depreciation, depletion and amortization        56,707         30,685
      Minority interest in earnings of
       Bois d'Arc Energy                               5,999          8,734
      Stock-based compensation                         4,312          3,144
      Exploration expense                             11,133          4,875
      Unrealized gain on derivatives                     ---         (8,828)
        EBITDAX                                     $113,982       $100,026



                                                        As of March 31,
                                                      2007           2006

    Balance Sheet Data:
      Cash and cash equivalents                      $12,003        $10,913
      Other current assets                            90,974         68,895
      Property and equipment, net                  1,857,521      1,431,289
      Other                                            5,361          5,295
        Total assets                              $1,965,859     $1,516,392

      Current liabilities                           $147,153       $103,896
      Long-term debt                                 511,000        319,000
      Deferred income taxes                          323,507        262,670
      Asset retirement obligation                     58,113         39,069
      Minority interest in Bois d'Arc Energy         228,006        177,269
      Stockholders' equity                           698,080        614,488
        Total liabilities and
         stockholders' equity                     $1,965,859     $1,516,392



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

                  For the Three Months ended March 31, 2007

                                                   Bois d'Arc
                                       Onshore(1)    Energy       Total
    Oil production (thousand barrels)       251         368          619
    Gas production (million cubic feet
     - Mmcf)                              8,635       7,701       16,336
    Total production (Mmcfe)             10,140       9,909       20,049

    Oil sales                           $12,054     $21,468      $33,522
    Gas sales                            57,793      54,714      112,507
        Total oil and gas sales         $69,847     $76,182     $146,029

    Average oil price (per barrel)       $48.03      $58.33       $54.15
    Average gas price (per thousand
     cubic feet - Mcf)                    $6.69       $7.10        $6.89
    Average price (per Mcf equivalent)    $6.89       $7.69        $7.28
    Lifting cost                        $14,055     $13,028      $27,083
    Lifting cost (per Mcf equivalent)     $1.39       $1.31        $1.35

    Oil and gas capital expenditures    $84,251     $62,753     $147,004

     (1)  Includes the onshore results of operations of
          Comstock Resources, Inc.


                  For the Three Months ended March 31, 2006

                                                   Bois d'Arc
                                       Onshore(1)    Energy       Total
    Oil production (thousand barrels)       228         317          545
    Gas production (million cubic feet
     - Mmcf)                              7,369       5,065       12,434
    Total production (Mmcfe)              8,740       6,968       15,708

    Oil sales                           $12,265     $19,337      $31,602
    Gas sales                            57,626      42,496      100,122
        Total oil and gas sales         $69,891     $61,833     $131,724

    Average oil price (per barrel)       $53.69      $60.95       $57.91
    Average gas price (per thousand
     cubic feet - Mcf)                    $7.82       $8.39        $8.05
    Average price (per Mcf equivalent)    $8.00       $8.87        $8.39
    Lifting cost                        $13,855     $12,440      $26,295
    Lifting cost (per Mcf equivalent)     $1.59       $1.79        $1.67

    Oil and gas capital expenditures    $49,157     $46,457      $95,614

     (1)  Includes the onshore results of operations of
          Comstock Resources, Inc.



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

                  For the Three Months ended March 31, 2007

                               East Texas/
                                  North       South                  Total
                                Louisiana     Texas       Other     Onshore
    Oil production
     (thousand barrels)               46         53         152         251
    Gas production (million
     cubic feet - Mmcf)            5,381      2,577         677       8,635
    Total production (Mmcfe)       5,657      2,896       1,587      10,140

    Oil sales                     $2,492     $2,958      $6,604     $12,054
    Gas sales                     35,501     18,101       4,191      57,793
        Total oil and gas sales  $37,993    $21,059     $10,795     $69,847

    Average oil price
     (per barrel)                 $54.17     $55.81      $43.45      $48.02
    Average gas price (per
     thousand cubic feet - Mcf)    $6.60      $7.02       $6.19       $6.69
    Average price
     (per Mcf equivalent)          $6.72      $7.27       $6.80       $6.89
    Lifting cost                  $6,684     $3,322      $4,049     $14,055
    Lifting cost
     (per Mcf equivalent)          $1.18      $1.15       $2.55       $1.39

    Oil and Gas Capital
     Expenditures:
      Leasehold costs               $398       $816      $2,400      $3,614
      Exploratory drilling           ---      2,255         442       2,697
      Development drilling        54,707     11,677      10,009      76,393
      Other development              242        483         822       1,547
        Total                    $55,347    $15,231     $13,673     $84,251


                  For the Three Months ended March 31, 2006

                               East Texas/
                                  North       South                  Total
                                Louisiana     Texas       Other     Onshore
    Oil production
     (thousand barrels)               29         56         143         228
    Gas production (million
     cubic feet - Mmcf)            4,243      2,285         841       7,369
    Total production (Mmcfe)       4,417      2,623       1,700       8,740

    Oil sales                     $1,740     $3,474      $7,051     $12,265
    Gas sales                     32,766     18,198       6,662      57,626
        Total oil and gas sales  $34,506    $21,672     $13,713     $69,891

    Average oil price
     (per barrel)                 $60.00     $62.04      $49.31      $53.68
    Average gas price (per
     thousand cubic feet - Mcf)    $7.72      $7.96       $7.92       $7.82
    Average price
     (per Mcf equivalent)          $6.02      $8.26       $8.07       $8.00
    Lifting cost                  $5,926     $3,649      $4,280     $13,855
    Lifting cost
     (per Mcf equivalent)          $1.34      $1.39       $2.52       $1.59

    Oil and Gas Capital
     Expenditures:
      Leasehold costs             $1,294       $---        $757      $2,051
      Exploratory drilling           ---         75         ---          75
      Development drilling        21,056        ---      17,351      38,407
      Other development            6,641        ---       1,983       8,624
        Total                    $28,991        $75     $20,091     $49,157

SOURCE Comstock Resources, Inc.

CONTACT: Roland O. Burns, Sr. Vice President and Chief Financial Officer
of Comstock Resources, Inc., +1-972-668-8800
Web site: http://www.comstockresources.com
(CRK BDE)