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 Second Quarter 2007 Financial and Operating Results

FRISCO, Texas, Aug. 6 /PRNewswire-FirstCall/ -- Comstock Resources, Inc. ("Comstock" or the "Company") (NYSE: CRK) today reported financial and operating results for the quarter and six months ended June 30, 2007.

Financial Results for the Three Months and Six Months Ended June 30, 2007

Comstock reported net income of $18.2 million or 41 cents per diluted share for the three months ended June 30, 2007 as compared to 2006's second quarter net income of $15.6 million or 35 cents per diluted share. The 2006 results include a $1.3 million gain on derivative financial instruments. Without this gain Comstock would have had net income of $14.7 million or 34 cents per diluted share. The second quarter results continue to reflect the success that the Company's onshore drilling program and offshore activities have had in growing production. Comstock's production in the second quarter of 2007 increased 32% to 21.4 billion cubic feet equivalent of natural gas ("Bcfe") as compared to production of 16.3 Bcfe in the second quarter of 2006. Onshore production has increased 20% and offshore production was up 47% from the second quarter of 2006. The second quarter average daily production rate of 236 million cubic feet of natural gas equivalent ("Mmcfe") also has increased 6% from the first quarter 2007 production rate of 223 Mmcfe per day. Natural gas prices also improved from the second quarter of 2006. The Company's realized natural gas price averaged $7.60 per Mcf in 2007's second quarter, 12% higher than the $6.77 per Mcf in 2006's second quarter. Realized oil prices in the second quarter of 2007 averaged $62.42 per barrel, 4% lower than the $64.90 per barrel for 2006. The substantial production gains caused second quarter 2007's oil and gas sales to increase 40% to $174.2 million from 2006's second quarter sales of $124.2 million. Operating cash flow (before changes in working capital accounts) generated by Comstock in 2007's second quarter of $127.2 million was 46% higher than 2006's second quarter cash flow of $87.0 million. EBITDAX or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense and other noncash expenses also increased 47% to $140.7 million in 2007's second quarter, from 2006's second quarter EBITDAX of $95.9 million.

Comstock reported net income of $30.8 million or 69 cents per diluted share for the six months ended June 30, 2007 as compared to 2006's net income of $45.2 million or $1.03 per diluted share. The 2006 results include a $10.1 million unrealized gain on derivative financial instruments. Without this gain, Comstock would have had net income of $38.6 million or 88 cents per diluted share.

Financial results for the first six months of 2007 also reflect the Company's strong production growth. Comstock's production in the first six months of 2007 increased 30% to 41.5 Bcfe as compared to production of 32.0 Bcfe in the first six months of 2006. Onshore production has increased 18% and offshore production was up 45% from the first six months of 2006. The production gains for the first half of 2007 were offset in part by lower oil and natural gas prices. The Company's realized natural gas price averaged $7.25 per Mcf in 2007's first six months, 2% lower than the $7.40 per Mcf in 2006's first six months. Realized oil prices in the first six months of 2007 averaged $58.46 per barrel, 5% lower than the $61.52 per barrel for 2006. Oil and gas sales of $320.2 million for the first six months of 2007 increased 25% from 2006's first six months sales of $255.9 million. Operating cash flow (before changes in working capital accounts) generated by Comstock in 2007's first six months of $227.7 million increased 28% from 2006's first six months cash flow of $178.5 million. EBITDAX or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense and other noncash expenses was $254.7 million in 2007's first six months, a 30% increase from 2006's first six months EBITDAX of $195.9 million.

                       Six Months 2007 Drilling Results

Comstock also announced the results to date of its 2007 drilling program. In the first six months of 2007 Comstock drilled 97 wells (77.3 net). Eighty-five of the wells drilled were successful and twelve were dry holes.

Onshore, Comstock drilled 83 (66.5 net) development wells in the first six months of 2007 with 81 (64.8 net) being successful. Only one (0.6 net) of the three (2.6 net) exploratory wells were successful. Comstock drilled 66 successful wells (53.3 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 June 30, 2007 Comstock had three additional wells in this region that were being drilled which are part of Comstock's 120 well drilling program planned in this region for 2007. Production in this region has increased 34% in the first six months of 2007 as compared to the first half of 2006 as a result of this drilling program. Comstock plans to drill its first horizontal Cotton Valley well in the third quarter. The Bell #11A-H well will be drilled in the Waskom field in Harrison County, Texas and is expected to cost $6.3 million. Comstock will have a 69% working interest in the well. If successful, Comstock plans to incorporate additional horizontal wells in its development drilling activity in this region.

In South Texas, Comstock drilled nine successful wells (6.4 net) during the first six months of 2007, which had an average per well initial production rate of 6.5 Mmcfe per day. Three of the wells were in the Las Hermanitas field in Duval County, Texas, three were in the Javelina Field in Hidalgo County, two were in the Company's Ball Ranch field and one was in the Tom East field. Comstock's latest well drilled in its Las Hermanitas field in Duval County in South Texas, the Shovlin-Vehle #2, is currently producing 7.5 Mmcfe per day from a lower sand completion. Comstock also drilled the Reithmeyer #3 in the Javelina field in Hidalgo County in South Texas which is currently producing 7.4 Mmcfe from its two stage completion. Comstock had three rigs drilling in this region on June 30, 2007.

Comstock drilled eight wells (7.3 net) in its Laurel and Maxie fields in Mississippi during the first six months of 2007, six of which were successful. Five of these wells were tested at an average per well initial production rate of 183 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 June. The first two exploratory wells drilled to test the Company's Pine Hollow prospect in Mississippi were unsuccessful.

Comstock's offshore operations are conducted by its 49% owned subsidiary, Bois d'Arc Energy, Inc. (NYSE: BDE) ("Bois d'Arc"). During the first six months of 2007, Bois d'Arc has drilled six exploratory wells, 3.8 net to Bois d'Arc's interest and five development wells (4.4 net). One of these exploratory wells (0.8 net) and two development wells (2.0 net) were successful. During the second quarter of 2007, Bois d'Arc participated in three unsuccessful exploratory wells (two wells, net to its interest). Bois d'Arc's OCS-G 27166 #1 well at South Pelto block 7 to test the "Dog Bone" prospect was unsuccessful as was the OCS-G 23903 #1 well at Ship Shoal block 163. Bois d'Arc also participated in another operator's deepwater exploratory prospect in the second quarter but has elected not to participate in the well's completion. Bois d'Arc is currently drilling the OCS-G-0063 #8ST1 at Ship Shoal block 93 to test its "Walleye" prospect. Bois d'Arc plans to drill the well to a total depth of 15,000 feet and is currently setting protective pipe in the well below 13,000 feet. Five prospective reservoirs have been encountered so far and the well looks to be successful. Bois d'Arc is also drilling its ultra deep "Butch Cassidy" prospect, which is now drilling below 15,000 feet.

During the second quarter Comstock completed an acquisition of additional working interests in the Javelina field in Hildalgo County in South Texas for $32.0 million. Comstock estimates that the additional interests acquired have proved reserves of approximately 10.6 billion cubic feet ("Bcf") of natural gas. In addition to the proved reserves, Comstock estimates that the properties being acquired have additional probable and possible reserves of 8.1 Bcf.

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    Six Months Ended
                                          June 30,              June 30,
                                      2007       2006       2007      2006

    Oil and gas sales              $174,206   $124,178   $320,235  $255,902
    Operating expenses:
      Oil and gas operating          30,180     25,021     57,263    51,316
      Exploration                    19,866      3,718     30,999     8,593
      Depreciation, depletion and
       amortization                  59,760     33,063    116,467    63,748
      Impairment                          -      8,780          -     8,780
      General and administrative      8,162      7,233     17,864    15,368

       Total operating expenses     117,968     77,815    222,593   147,805


    Income from operations           56,238     46,363     97,642   108,097
    Other income (expenses):
      Interest income                   335        229        631       466
      Other income                      221        375        351       429
      Interest expense              (10,206)    (6,106)   (18,655)  (11,589)
      Gain on derivatives                 -      1,303          -     9,428

       Total other income (expenses) (9,650)    (4,199)   (17,673)   (1,266)

    Income before income taxes and
     minority interest               46,588     42,164     79,969   106,831
    Provision for income taxes      (19,561)   (18,886)   (34,385)  (45,185)
    Minority interest in earnings
     of Bois d'Arc Energy            (8,810)    (7,695)   (14,809)  (16,429)


    Net income                      $18,217    $15,583    $30,775   $45,217


    Net income per share:
      Basic                         $  0.42    $  0.37    $  0.71   $  1.07
      Diluted                       $  0.41    $  0.35    $  0.69   $  1.03

    Weighted average common and
     common stock equivalent shares
     outstanding:
      Basic                          43,374     42,077     43,369    42,070
      Diluted                        44,361     43,521     44,300    43,481



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

                                     Three Months Ended      Six Months Ended
                                          June 30,               June 30,
                                      2007       2006        2007        2006

    Cash flow from operations:
      Net cash provided by
       operating activities         $148,807    $90,525    $227,553  $176,064
      Excess tax benefit from
       stock-based compensation          434        725         600       922
      Increase (decrease) in
       accounts receivable            10,539        545      15,413   (13,140)
      Decrease in other current
       assets                          1,327      5,461       2,564       949
      Decrease (increase) in
       accounts payable and
       accrued expenses              (33,910)   (10,287)    (18,389)   13,666
        Cash flow from operations   $127,197    $86,969    $227,741  $178,461

    EBITDAX:
      Net income                    $ 18,217    $15,583    $ 30,775  $ 45,217
      Interest expense                10,206      6,106      18,655    11,589
      Income tax expense              19,561     18,886      34,385    45,185
      Depreciation, depletion and
       amortization                   59,760     33,063     116,467    63,748
      Impairment                           -      8,780           -     8,780
      Minority interest in earnings
       of Bois d'Arc Energy            8,810      7,695      14,809    16,429
      Stock-based compensation         4,318      3,348       8,630     6,492
      Exploration expense             19,866      3,718      30,999     8,593
      Unrealized gain on derivatives       -     (1,303)          -   (10,131)
        EBITDAX                     $140,738    $95,876    $254,720  $195,902


                                                           As of June 30,
                                                          2007        2006

    Balance Sheet Data:
      Cash and cash equivalents                      $   48,882  $    8,031
      Other current assets                              110,604      84,142
      Property and equipment, net                     1,957,176   1,499,871
      Other                                               4,979       5,043
        Total assets                                 $2,121,641  $1,597,087

      Current liabilities                            $  170,290  $  124,282
      Long-term debt                                    594,000     333,000
      Deferred income taxes                             339,554     277,727
      Asset retirement obligation                        59,605      41,345
      Minority interest in Bois d'Arc Energy            238,855     186,520
      Stockholders' equity                              719,337     634,213
        Total liabilities and stockholders' equity   $2,121,641  $1,597,087



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

                                    For the Three Months Ended June 30, 2007
                                     Onshore(1)     Bois d'Arc       Total
                                                      Energy

     Oil production
      (thousand barrels)                 255            417            672
     Gas production
      (million cubic feet - Mmcf)      9,215          8,194         17,409
     Total production (Mmcfe)         10,746         10,696         21,442

     Oil sales                      $ 14,311        $27,638       $ 41,949
     Gas sales                        68,849         63,408        132,257
          Total oil and gas sales   $ 83,160        $91,046       $174,206

     Average oil price
      (per barrel)                  $  56.10        $ 66.28       $  62.42
     Average gas price
      (per thousand cubic
       feet - Mcf)                  $   7.47        $  7.74       $   7.60
     Average price
      (per Mcf equivalent)          $   7.74        $  8.51       $   8.12
     Lifting cost                   $ 17,624        $12,556       $ 30,180
     Lifting cost
      (per Mcf equivalent)          $   1.64        $  1.17       $   1.41
     Oil and Gas Capital
      Expenditures                  $117,884        $59,411       $177,295


                                   For the Three Months Ended June 30, 2006
                                     Onshore(1)     Bois d'Arc       Total
                                                      Energy
     Oil production
      (thousand barrels)                 237            345            582
     Gas production
      (million cubic feet - Mmcf)      7,549          5,218         12,767
     Total production (Mmcfe)          8,969          7,290         16,259

     Oil sales                       $13,847        $23,943       $ 37,790
     Gas sales                        50,724         35,664         86,388
          Total oil and gas sales    $64,571        $59,607       $124,178

     Average oil price
      (per barrel)                   $ 58.47        $ 69.31       $  64.90
     Average gas price
      (per thousand cubic
       feet - Mcf)                   $  6.72        $  6.84       $   6.77
     Average price
      (per Mcf equivalent)           $  7.20        $  8.18       $   7.64
     Lifting cost                    $13,200        $11,821       $ 25,021
     Lifting cost
      (per Mcf equivalent)           $  1.47        $  1.62       $   1.54
     Oil and Gas Capital
      Expenditures                   $43,125        $67,841       $110,966



                                   For the Six Months Ended June 30, 2007
                                    Onshore(1)     Bois d'Arc        Total
                                                     Energy
     Oil production
      (thousand barrels)                 506            785          1,291
     Gas production
      (million cubic feet - Mmcf)     17,850         15,895         33,745
     Total production (Mmcfe)         20,886         20,605         41,491

     Oil sales                      $ 26,365       $ 49,106       $ 75,471
     Gas sales                       126,642        118,122        244,764
          Total oil and gas sales   $153,007       $167,228       $320,235

     Average oil price
      (per barrel)                  $  52.10       $  62.55       $  58.46
     Average gas price
      (per thousand cubic
       feet - Mcf)                  $   7.09       $   7.43       $   7.25
     Average price
      (per Mcf equivalent)          $   7.33       $   8.12       $   7.72
     Lifting cost                   $ 31,679       $ 25,584       $ 57,263
     Lifting cost
      (per Mcf equivalent)          $   1.52       $   1.24       $   1.38
     Oil and Gas Capital
      Expenditures                  $202,135       $122,164       $324,299


                                   For the Six Months Ended June 30, 2006
                                    Onshore(1)    Bois d'Arc         Total
                                                    Energy
     Oil production
      (thousand barrels)                 465           663           1,128
     Gas production
      (million cubic feet - Mmcf)     14,918        10,282          25,200
     Total production (Mmcfe)         17,709        14,259          31,968

     Oil sales                      $ 26,112      $ 43,280        $ 69,392
     Gas sales                       108,350        78,160         186,510
          Total oil and gas sales   $134,462      $121,440        $255,902

     Average oil price
      (per barrel)                  $  56.12      $  65.31        $  61.52
     Average gas price
      (per thousand cubic
       feet - Mcf)                  $   7.26      $   7.60        $   7.40
     Average price
      (per Mcf equivalent)          $   7.59      $   8.52        $   8.01
     Lifting cost                   $ 27,055      $ 24,261        $ 51,316
     Lifting cost
      (per Mcf equivalent)          $   1.53         $1.70        $   1.61
     Oil and Gas Capital
      Expenditures                  $ 92,282      $114,298        $206,580


    (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 June 30, 2007
                              East Texas/
                                North        South                    Total
                              Louisiana      Texas       Other       Onshore
    Oil production
     (thousand barrels)            39          54         162          255
    Gas production (million
     cubic feet - Mmcf)         6,072       2,423         720        9,215
    Total production (Mmcfe)    6,305       2,744       1,697       10,746

    Oil sales               $   2,398    $  3,343    $  8,570     $ 14,311
    Gas sales                  44,490      19,290       5,069       68,849
     Total oil and
      gas sales             $  46,888    $ 22,633    $ 13,639     $ 83,160

    Average oil price (per
     barrel)                $   61.49    $  61.91    $  52.90     $  56.10
    Average gas price (per
     thousand cubic
     feet - Mcf)            $    7.33    $   7.96    $   7.04     $   7.47
    Average price (per Mcf
     equivalent)            $    7.44    $   8.25    $   8.04     $   7.74
    Lifting cost(1)         $   8,311    $  4,462    $  4,851     $ 17,624 (1)
    Lifting cost (per Mcf
     equivalent)            $    1.32    $   1.63    $   2.86     $   1.64

    Oil and Gas Capital
     Expenditures:
        Acquisitions        $       -    $ 31,892    $      -     $ 31,892
        Leasehold costs           137         621         442        1,200
        Exploratory drilling        -       3,133       1,759        4,892
        Development drilling   56,387      15,810       5,932       78,129
        Other development         772         503         496        1,771
           Total            $  57,296    $ 51,959    $  8,629     $117,884



                                   For the Three Months Ended June 30, 2006
                                East Texas/
                                  North       South                   Total
                                Louisiana     Texas       Other      Onshore
    Oil production
     (thousand barrels)             31          57         149         237
    Gas production (million
     cubic feet - Mmcf)          4,325       2,378         846       7,549
    Total production (Mmcfe)     4,513       2,721       1,735       8,969

    Oil sales                 $  1,991    $  3,813    $  8,043    $ 13,847
    Gas sales                   28,299      17,592       4,833      50,724
     Total oil and
      gas sales               $ 30,290    $ 21,405    $ 12,876    $ 64,571

    Average oil price (per
     barrel)                  $  64.23    $  66.89    $  53.98    $  58.47
    Average gas price (per
     thousand cubic
     feet - Mcf)              $   6.54    $   7.40    $   5.71    $   6.72
    Average price (per Mcf
     equivalent)              $   6.71    $   7.87    $   7.42    $   7.20
    Lifting cost(1)           $  5,735    $  3,684    $  3,781    $ 13,200 (1)
    Lifting cost (per Mcf
     equivalent)              $   1.27    $   1.35    $   2.18    $   1.47

    Oil and Gas Capital
     Expenditures:
        Acquisitions          $    912    $      -    $      -    $    912
        Leasehold costs             47          95         467         609
        Exploratory drilling         -           -           -           -
        Development drilling    30,296       2,541       5,471      38,308
        Other development        1,530         532       1,234       3,296
           Total              $ 32,785    $  3,168    $  7,172    $ 43,125


    (1) Includes production taxes of $3,943 and $2,847 for the three months
        ended June 30, 2007 and 2006, respectively.



                                 For the Six Months Ended June 30, 2007
                              East Texas/
                                North        South                   Total
                              Louisiana      Texas       Other      Onshore
    Oil production
     (thousand barrels)            85         107         314          506
    Gas production (million
     cubic feet - Mmcf)        11,453       5,000       1,397       17,850
    Total production (Mmcfe)   11,962       5,640       3,284       20,886

    Oil sales               $   4,890    $  6,301    $ 15,174    $  26,365
    Gas sales                  79,991      37,391       9,260      126,642
     Total oil and
      gas sales             $  84,881    $ 43,692    $ 24,434    $ 153,007

    Average oil price (per
     barrel)                $   57.53    $  58.89    $  48.32    $   52.10
    Average gas price (per
     thousand cubic
     feet - Mcf)            $    6.98    $   7.48    $   6.63    $    7.09
    Average price (per Mcf
     equivalent)            $    7.10    $   7.75    $   7.44    $    7.33
    Lifting cost(2)         $  14,995    $  7,784    $  8,900    $  31,679 (2)
    Lifting cost (per Mcf
     equivalent)            $    1.25    $   1.38    $   2.71    $    1.52

    Oil and Gas Capital
     Expenditures:
        Acquisitions        $       -    $ 31,965    $      -    $  31,965
        Leasehold costs           535       1,364       2,842        4,741
        Exploratory drilling        -       5,388       2,201        7,589
        Development drilling  111,094      27,487      15,941      154,522
        Other development       1,014         986       1,318        3,318
           Total            $ 112,643    $ 67,190    $ 22,302    $ 202,135



                                   For the Six Months Ended June 30, 2006
                                East Texas/
                                  North       South                   Total
                                Louisiana     Texas       Other      Onshore
    Oil production
     (thousand barrels)              60         113        292         465
    Gas production (million
     cubic feet - Mmcf)           8,568       4,663      1,687      14,918
    Total production (Mmcfe)      8,930       5,344      3,435      17,709

    Oil sales                 $   3,731   $   7,287   $ 15,094    $ 26,112
    Gas sales                    61,065      35,790     11,495     108,350
     Total oil and
      gas sales               $  64,796   $  43,077   $ 26,589    $134,462

    Average oil price (per
     barrel)                  $   62.18   $   64.49   $  51.69    $  56.12
    Average gas price (per
     thousand cubic
     feet - Mcf)              $    7.13   $    7.68   $   6.81    $   7.26
    Average price (per Mcf
     equivalent)              $    7.26   $    8.06   $   7.74    $   7.59
    Lifting cost(2)           $  11,661       7,333   $  8,061    $ 27,055 (2)
    Lifting cost (per Mcf
     equivalent)              $    1.31   $    1.37   $   2.35    $   1.53

    Oil and Gas Capital
     Expenditures:
        Acquisitions          $     912   $       -   $      -    $    912
        Leasehold costs             234         185      1,134       1,553
        Exploratory drilling          -          75          -          75
        Development drilling     52,459       5,607     19,756      77,822
        Other development         8,171         643      3,106      11,920
           Total              $  61,776   $   6,510   $ 23,996    $ 92,282

    (2) Includes production taxes of $6,502 and $6,306 for the six months
        ended June 30, 2007 and 2006, respectively.
SOURCE  Comstock Resources, Inc.
    -0-                             08/06/2007
    /CONTACT:  Roland O. Burns, Sr. Vice President and Chief Financial Officer
of Comstock, +1-972-668-8800/
    /Web site:  http://www.comstockresources.com /
    (CRK BDE)

CO:  Comstock Resources, Inc.; Bois d'Arc Energy, Inc.
ST:  Texas
IN:  OIL
SU:  ERN

DW-AM
-- LAM086 --
1561 08/06/2007 16:20 EDT http://www.prnewswire.com