_______________________________________

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549


                                    FORM 10-Q


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

                  For the quarterly period ended March 31, 1998

            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                   For the transition period from to ________


                         Commission file number 1-8038 



                             KEY ENERGY GROUP, INC.
             (Exact name of registrant as specified in its charter)

 
                               Maryland 04-2648081
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)


             Two Tower Center, 20th Floor, East Brunswick, NJ 08816 
               Address of Principal executive offices) (ZIP Code)

       Registrant's telephone number including area code: (732) 247-4822 


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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


             Common Shares outstanding at May 13, 1998 - 18,327,390

                     _______________________________________


                    KEY ENERGY GROUP, INC. AND SUBSIDIARIES
                                                                             
                               TABLE OF CONTENTS
                                                                             
                                                                  Page
                                                                            
                         PART I. FINANCIAL INFORMATION
                                                                         
Item 1. Financial Statements                                           
                                                                      
        Consolidated Balance Sheets at                                        
        March 31, 1998 (unaudited) and June 30, 1997               3
                                                                            
        Unaudited Consolidated Statements of Operations for the                
        Three months and nine months ended March 31,
        1998 and 1997                                              4
                                                                              
        Unaudited Consolidated Statements of Cash Flows for the               
        Three months and nine months ended March 31,
        1998 and 1997                                              5
                                                                              
        Notes to Unaudited Consolidated Financial Statements       6
                                                                              
                                                                              
Item 2. Management's Discussion and Analysis of Financial
         Condition and Results of Operations                       16
                                                                              
                                                                              
                           PART II. OTHER INFORMATION
                                                                              
Item 1. Legal Proceedings                                          25
                                                                              
Item 2. Changes in Securities and Use of Proceeds                  25
                                                                              
Item 3. Defaults Upon Senior Securities                            25
                                                                             
Item 4. Submission of Matters to a Vote of Security Holders        26
                                                                          
Item 5. Other Information                                          26
                                                                              
Item 6. Exhibits and Reports on Form 8-K                           27
                                                                              
Signatures                                                         28
                                                                              
                                                                              

                                                                              
                    KEY ENERGY GROUP, INC. AND SUBSIDIARIES
                          Consolidated Balance Sheets
               (In thousands, except share and per share amounts)
                               
                                                      March 31,       June 30,
                                                        1998            1997
                                                     ----------       ---------
                                                     (Unaudited)
ASSETS                                                                 
Current assets:                                                        
        Cash                                          $26,874          $41,704
        Accounts receivable, net                       85,629           45,230
        Inventories                                    14,781            5,171
        Prepaid expenses and other                      4,140            1,228
                                                     --------          -------
        Total current assets                          131,424           93,333
                                                                              
Property and equipment, at cost:                                              
        Oilfield service equipment                    376,666          186,895
        Oilfield drilling equipment                    47,591            6,319
        Oil and gas properties, using the
         successful efforts accounting method          31,890           23,622
        Other property and equipment                   32,908           10,419
                                                     --------         --------
                                                      489,055          227,255
        Less accumulated depreciation and depletion    39,622           19,069
                                                     --------         --------
        Property and equipment, net                   449,433          208,186
                                                     --------         --------
Goodwill, net                                          43,024           16,387
Other assets                                           14,452            2,189
                                                     --------         --------
TOTAL ASSETS                                         $638,333         $320,095
                                                     ========         ========
LIABILITIES AND STOCKHOLDERS' EQUITY                                          
Current liabilities:                                                          
        Trade accounts payable                        $16,707          $15,339
        Other accrued liabilities                      23,583           12,507
        Accrued interest                                1,325            2,102
        Accrued income taxes                              326            1,664
        Deferred taxes                                     98              126
        Current portion of long-term debt               2,591            1,404
                                                     --------         --------
  Total current liabilities                            44,630           33,142
                                                                              
Long-term debt, net of current portion                356,043          172,763
Noncurrent accrued expenses                             5,365            4,017
Deferred taxes                                         85,333           35,738
Minority interest                                           -            1,256
Commitments and contingencies                                                 
                                                                              
Stockholders' Equity:                                                         
        Common stock, $0.10 par value per share;
         100,000,000 shares authorized,                                        
         18,724,056 and 12,297,752 shares issued at                            
         March 31, 1998 and June 30, 1997,
         respectively                                  1,872             1,230
        Additional paid-in capital                   118,489            55,031
        Treasury stock, at cost; 416,666 shares
         and zero shares at March 31, 1998 and June
         June 30, 1997, respectivily                  (9,682)                -
        Retained earnings                             36,283            16,918
                                                    --------          -------- 
        Total Stockholders' Equity                   146,962            73,179
                                                    --------          --------
                                                    $638,333          $320,095
                                                    ========          ========


         The accompanying notes are an integral part of these unaudited
                       consolidated financial statements.
                                                                               
                                 3  


                                           
                    KEY ENERGY GROUP, INC. AND SUBSIDIARIES
               Consolidated Statements of Operations (Unaudited)
                    (In thousands, except per share amounts)
                                                                              
                                     Three months ended      Nine months ended
                                          March 31,               March 31,   
                                      1998        1997       1998         1997
Revenues:                          ---------------------   --------------------
        Oilfield services          $104,014     $38,308   $271,505     $97,327
        Oilfield drilling            14,078       2,414     25,590       7,097
        Oil and gas                   1,730       2,250      5,422       5,863
        Other, net                      902          78      3,201         422
                                   --------    --------   --------    --------
         Total revenues             120,724      43,050    305,718     110,709
                                   --------    --------   --------    --------
Costs and expenses:                                                           
        Oilfield services            72,222      26,502    188,814      69,268
        Oilfield drilling            10,434       2,061     19,287       5,905
        Oil and gas                     787         899      2,282       2,185
        General and administrative   11,774       4,914     29,947      12,176
        Depreciation, depletion
          and amortization            9,215       3,250     22,101       7,687
        Interest expense              5,063       1,861     12,380       4,507
                                   --------    --------   --------    --------
         Total costs and expenses   109,495      39,487    274,811     101,728
                                   --------    --------   --------    --------
Income before income taxes and 
 minority interest                   11,229       3,563     30,907       8,981
                                                                              
Income tax provision                  4,147       1,207     11,542       3,020
Minority interest in income               -          (9)         -          (1)
                                   --------    --------   --------    -------- 
Net income                           $7,082      $2,365    $19,365      $5,962 
                                   ========    ========   ========    ======== 


Net income per share:                                                         
                                        
        Basic                         $0.39       $0.20      $1.15       $0.54 
        Diluted                       $0.35       $0.17      $0.97       $0.46 
                                                                   
                                           
Weighted average shares outstanding:                                           
        Basic                        18,295      11,612     16,843      10,961
        Diluted                      25,449      18,162      23,725     17,251
                                           
                                           
                                           
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
                                                                               
         The accompanying notes are an integral part of these unaudited
                       consolidated financial statements.
                                                                         
                                                                               
                                      4                                        
                                                                               

                                                                               
                    KEY ENERGY GROUP, INC. AND SUBSIDIARIES
               Consolidated Statements of Cash Flows (Unaudited)
                                 (In thousands)
                                                                               
                                    Three months ended       Nine months ended 
                                        March 31,                March 31,     
                                     1998        1997         1998        1997
                                    ------------------       ------------------
Cash flows from operating activities:                                          
       
        Net income                  $7,082      $2,365      $19,365     $5,962 
        Adjustments to reconcile 
         net income to net cash                                                
         provided by operating 
         activities:                                                           
        Depreciation, depletion
         and amortization            9,215       3,250       22,101      7,687 
        Deferred income taxes         (261)      1,207        3,809      3,020
        Minority interest in 
         net income                      -          (9)           -         (1)
                                                                               
        Changes in assets and 
         liabilities, net of effects                                           
         from acquisitions:                                                    
           Accounts receivable      (2,062)     (3,462)      (6,396)    (7,135)
           Other current assets     (4,104)     (1,253)      (4,446)    (1,350)
           Accounts payable and 
            accrued liabilities     (7,483)     (1,541)     (17,121)    (4,610)
           Accrued interest         (1,989)      1,158         (776)       875 
           Other assets and
            liabilities              1,317         699       (3,400)      (107)
                                   -------    --------     --------    --------
Net cash provided by 
(used in) operating activities       1,715       2,414       13,136       4,341
                                   -------    --------     --------    --------

Cash flows from investing activities:                                          
   Property and equipment
    additions related to:                                                      
     Oilfield service operations    (9,965)     (3,108)    (28,927)     (9,057)
     Oilfield drilling operations   (1,593)       (485)     (4,966)     (1,076)
     Oil and gas operations         (1,815)     (1,623)     (4,080)     (2,639)
     Acquisitions of:                                                       
       Oilfield service operations,
        net of cash acquired       (24,654)     (8,494)   (159,314)    (21,722)
       Oilfield drilling operations,
        net of cash acquired       (15,216)          -     (37,082)          - 
       Oil and gas operations,
        net of cash acquired             -           -        (600)       (281)
     Minority interest                   -           -      (3,426)          - 
                                   -------     -------    --------     --------
Net cash used in 
 investing activities              (53,243)    (13,710)   (238,395)    (34,775)
                                   -------     -------    --------     --------

Cash flows from financing activities:                                          
   Principal payments on debt         (936)       (200)     (3,483)     (1,253)
   Repayment of long-term debt           -      (1,675)   (216,337)    (37,088)
   Borrowings under line of credit  25,000       1,980     224,000       3,287 
   Purchase of treasury stock            -           -      (9,682)          - 
   Proceeds from convertible 
    subordinated debentures, net         -           -           -      50,440
   Proceeds from long-term 
    commercial paper debt, net           -           -     208,500           -
   Procceds from other 
    long-term debt                     568      15,000       2,267      25,500
   Proceeds from exercise of 
    warrants                             -         375       4,222        375 
   Proceeds from exercise 
    stock options                        -           -         942         58 
                                  --------    --------    --------   --------
Net cash provided by
 financing activities               24,632      15,480     210,429     41,319
                                  --------    --------    --------   --------- 
Net increase (decrease)
 in cash                           (26,896)      4,184     (14,830)     10,885 
                                                                               
Cash, beginning of period           53,770      10,912      41,704       4,211 
                                  --------    --------    --------    -------- 
Cash, end of period                $26,874     $15,096     $26,874     $15,096 
                                  ========    ========    ========    ======== 

         The accompanying notes are an integral part of these unaudited
                       consolidated financial statements.
                                                                               
                                        5



                        KEY ENERGY GROUP AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                                 March 31, 1998
                                   (Unaudited)

1.  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

The consolidated  financial  statements of Key Energy Group, Inc.  (collectively
with its subsidiaries, the "Company" or "Key") and its wholly-owned subsidiaries
for the interim period as of March 31, 1998 and 1997, and for the three and nine
months  ended March 31, 1998 and 1997 are  unaudited.  Certain  information  and
footnote  disclosures  normally  included in  financial  statements  prepared in
accordance with generally accepted accounting  principles have been condensed or
omitted  in  this  Form  10-Q  pursuant  to the  rules  and  regulations  of the
Securities and Exchange Commission. However, in the opinion of management, these
interim  financial  statements  include all the necessary  adjustments to fairly
present the results of the interim  periods.  The results of operations  for the
three and nine months ended March 31, 1998 are not necessarily indicative of the
results of  operations  for the full  fiscal  year ended  June 30,  1998.  These
unaudited  interim   consolidated   financial   statements  should  be  read  in
conjunction with the audited financial statements for the fiscal year ended June
30, 1997 included in the Company's 1997 Annual Report on Form 10-K.

Earnings  per Share 

The Company  implemented  Statement of Financial  Accounting  Standards  No. 128
("SFAS 128") - Earnings per Share, for the quarter ended December 31, 1997. SFAS
128 replaces the  presentation  of primary  earnings per share  ("EPS") with the
presentation  of basic EPS, which excludes  dilution and is computed by dividing
income available to common shareholders by the weighted-average number of common
shares outstanding for the period. SFAS 128 has been applied  retro-actively for
each period  presented.  In accordance with SFAS 128, the  reconciliation of the
numerators and denominators for diluted EPS is presented below:
 
                                          Three MonthsEnded   Nine Months Ended
                                              March 31,           March  31,
                                           1998       1997     1998       1997
                                          -----------------   -----------------
Diluted EPS Computation:
 Numerator-
  Net Income                             $ 7,082    $ 2,365  $19,365    $ 5,962
  Effect of Dilutive Securities,
   Tax Effected:
     Convertible debt                      1,752        634    3,599      1,901
                                          ------     ------   ------     ------
                                         $ 8,834    $ 2,999  $22,964     $7,863
                                          ------     ------   ------     ------
 Denominator-
  Weighted Average Common
   Shares Outstanding                     18,295     11,612   16,843     10,961
  Warrants                                    74        411      199        309
  Stock Options                              997        806    1,357        648
  7% Convertible Subordinated Debentures     472      5,333    1,497      5,333
  5% Convertible Subordinated  Notes       5,610          -    3,829          -
                                          ------     ------   ------     ------
                                          25,449     18,162   23,725     17,251
                                          ------     ------   ------     ------
       Diluted EPS                        $ 0.35     $ 0.17   $ 0.97     $ 0.46

2.  BUSINESS  AND  PROPERTY  ACQUISITIONS

The Company 

The  Company   conducts  its  domestic   operations   primarily   through  eight
wholly-owned  subsidiaries:  Yale E. Key, Inc., WellTech Eastern, Inc., WellTech
Mid-Continent,  Inc., Brooks Well Servicing,  Inc., Key Four Corners,  Inc., Key
Rocky Mountain, Inc., Odessa Exploration Incorporated,  and Key Energy Drilling,
Inc. The Company's  Argentina  operations are conducted through its wholly-owned
subsidiaries Servicios WellTech S.A. and Kenting Drilling (Argentina) S. A.

As of May 15, 1998, the Company owned a fleet of approximately  830 well service
rigs,  700 oilfield  fluid,  haul and other trucks,  and 63 land drilling  rigs,
including 16 well service rigs, 14 trucks and 6 drilling rigs in Argentina.

Acquisitions Completed During the Nine Months Ended March 31, 1998 

The following acquisitions were completed during the nine months ended March 31,
1998.   Except  as  otherwise  noted,  the  results  of  operations  from  these
acquisitions  are  included  in the  Company's  results  of  operations  for the
applicable  three  months and nine  months  ended  March 31,  1998.  Each of the
acquisitions  was accounted for using the purchase method of accounting.  Unless
otherwise  noted, the purchase prices specified below are based on cash paid and
the value of the Company's  common stock,  par value $0.10 (the "Common Stock"),
issued at the closing of the acquisitions (with the Common Stock being valued at
the closing  price on the  closing  date),  and do not include any  post-closing
adjustments,  if any,  paid or to be paid  based  upon a  re-calculation  of the
working capital of the acquired company as of the closing date.


Edwards Transport, Inc.

On March 27, 1998, the Company  completed the acquisition of Edwards  Transport,
Inc.  ("Edwards")  for  approximately  $3.0  million in cash.  Edwards  operates
fifteen vacuum and pump trucks in West Texas.  The operating  results of Edwards
will be included in the Company's results of operations effective April 1, 1998.

Lundy Vacuum Service, Inc.

On March 3, 1998, the Company completed the acquisition of Lundy Vacuum Service,
Inc.  ("Lundy") for  approximately  $1.4 million in cash.  Lundy  operates eight
vacuum trucks, other oilfield fluid hauling trucks and an oilfield  construction
site buisiness in East Texas. The operating results of Lundy will be included in
the Company's results of operations effective March 3, 1998.

Lauffer Well Service, Inc.

On March 2, 1998, the Company completed the acquisition of the assets of Lauffer
Well Service,  Inc.  ("Lauffer")  for  approximately  $400,000 in cash.  Lauffer
operates four well service rigs in Kentucky.  The  operating  results of Lauffer
will be included in the Company's results of operations effective March 2, 1998.


Updike Brothers, Inc.

On February 6, 1998, the Company  completed the acquisition of Updike  Brothers,
Inc.  ("Updike")  for  approximately  for  approximately  $10.6 million in cash.
Updike operates 25 well service rigs in Wyoming. The operating results of Updike
are included in the Company's results of operations effective February 6, 1998.

Four Corners Drilling Company

On February 4, 1998,  the Company  completed  the  acquisition  of Four  Corners
Drilling Company ("Four Corners") for approximately  $10.0 million in cash. Four
Corners  owns 12 drilling  rigs in the four corners  region of the  Southwestern
United  States.  The  operating  results of Four  Corners  are  included  in the
Company's results of operations effective February 4, 1998.

Kingsley Enterprises, Inc. d/b/a Legacy Drilling Co.

On January 30, 1998, the Company  completed the  acquisition of Legacy  Drilling
Co.  ("Legacy") for  approximately  $3.6 million in cash.  Legacy  operates four
drilling rigs in the Permian Basin region of West Texas.  The operating  results
of Legacy are included in the Company's results of operations effective February
1, 1998

Circle M Vacuum Services, Inc.

On January 30, 1998,  the Company  completed the  acquisition of Circle M Vacuum
Services,  Inc.  ("Circle  M") for  approximately  $800,000  in  cash.  Circle M
operates  four  vacuum  trucks,  trailers  and a salt  water  disposal  well  in
Southeast Texas. The operating results of Circle M are included in the Company's
results of operations effective February 1, 1998

Hot Oil Plus, Inc.

On January 29, 1998, the Company completed the acquisition of Hot Oil Plus, Inc.
("Hot Oil Plus") for  approximately  $1.8 million in cash. Hot Oil Plus operates
eight hot oil trucks,  a pump truck and a steam heater in Southeast  Texas.  The
operating  results  of Hot Oil Plus are  included  in the  Company's  results of
operations effective February 1, 1998.

J.W. Gibson Well Service Company

On January 8, 1998, the Company  completed the  acquisition of J.W.  Gibson Well
Service Company ("Gibson") for approximately $25.5 million,  consisting of $23.9
million in cash,  100,000 shares of Common Stock and warrants to acquire 265,000
shares of Common  Stock at an  exercise  price of $18.00 per  share,  subject to
certain adjustments.

Gibson operates 74 well service rigs and related equipment in eight states. From
August 1, 1997 through the closing of the  acquisition,  the Company managed the
operations  of Gibson  pursuant  to an interim  operating  agreement.  Under the
operating  agreement,  the  Company  received  a  management  fee  equal  to the
operating income from Gibson's  operations less $25,000 per month and received a
one-time  management fee of $300,000.  The full operating  results of Gibson are
included in the Company's  consolidated  results of operations effective January
8, 1998.



Sitton Drilling Co.

On January 1, 1998, the Company completed the acquisition of Sitton Drilling Co.
("Sitton") for approximately $14.8 million,  including $12.9 million in cash and
100,000  shares of Common  Stock.  Sitton  operates  five  drilling  rigs in the
Permian Basin region of West Texas. The operating results of Sitton are included
in the Company's results of operations effective January 1, 1998.

Wellcorps, L.L.C., White Rhino Drilling, Inc. and S&R Cable, Inc.

On December 2, 1997,  the Company  completed  the  acquisition  of the assets of
Wellcorps,  L.L.C., White Rhino Drilling, Inc. and S&R Cable, Inc. (collectively
the "Critchfield  Assets") for  approximately  $8.5 million,  consisting of $2.7
million in cash and  240,000  shares of Common  Stock.  The  Critchfield  Assets
consist of five land  drilling  rigs,  five well service rigs and other  related
equipment in Michigan.  The operating results of Critchfield Assets are included
in the Company's results of operations effective December 2, 1997.

Win-Tex Drilling Co., Inc. and Win-Tex Trucking Corporation

On November 24, 1997, the Company  completed the acquisition of Win-Tex Drilling
Co., Inc. and Win-Tex Trucking  Corporation  ("Win-Tex") for approximately  $6.7
million in cash. Win-Tex operates six land drilling rigs,  trucks,  trailers and
related  equipment in West Texas. The operating  results of Win-Tex are included
in the Company's results of operations effective December 1, 1997.

Jeter Service Co.

On November 18, 1997, the Company completed the acquisition of Jeter Service Co.
("Jeter") for approximately $6.7 million in cash. Jeter operates 15 well service
rigs, an oilfield supply store and an oilfield location construction/maintenance
business with 15 trucks and other related  equipment in Oklahoma.  The operating
results of Jeter are included in the Company's  results of operations  effective
December 1, 1997.

GSI Trucking Company,  Inc., Kahlden Production Services,  Inc. and McCurdy Well
Service, Inc.

On October 3, 1997, the Company acquired certain assets of GSI Trucking Company,
Inc., Kahlden Production  Services,  Inc. and McCurdy Well Service,  Inc. ("GSI,
Kahlden and McCurdy") for  approximately  $1.6 million in cash. GSI, Kahlden and
McCurdy operate 12 fluid and 5 equipment  hauling trucks in Southeast Texas. The
operating  results of GSI,  Kahlden and McCurdy  are  included in the  Company's
results of operations effective October 3, 1997.

Big A Well Service Co., Sunco Trucking Co. and Justis Supply Co., Inc.

On October 1, 1997, the Company  completed the acquisition of substantially  all
of the assets of Big A Well Service Co.,  Sunco  Trucking Co. and Justis  Supply
Co.,  Inc.   (collectively  "Big  A/Sunco")  for  approximately  $32.1  million,
consisting  of $28  million  in cash and  125,000  shares of Common  Stock.  Big
A/Sunco  operates 25 well service rigs, four drilling rigs, 75 fluid hauling and
other  trucks,  related  equipment and a machine  shop/supply  store in the Four
Corners region of the Southwestern  United States.  The operating results of Big
A/Sunco are included in the Company's results of operations effective October 1,
1997.



Frontier Well Service, Inc.

On September 30, 1997,  the Company  completed the  acquisition of Frontier Well
Service,  Inc.  ("Frontier") for  approximately  $3.5 million in cash.  Frontier
operates 12 well service rigs and related  equipment in Wyoming.  The  operating
results  of  Frontier  are  included  in the  Company's  results  of  operations
effective October 1, 1997.

Dunbar Well Service, Inc.

On September  29, 1997,  the Company  completed the  acquisition  of Dunbar Well
Service,  Inc.  ("Dunbar")  for  approximately  $11.8  million  in cash.  Dunbar
operates 38 well service rigs and related  equipment in Wyoming.  The  operating
results of Dunbar are included in the Company's results of operations  effective
October 1, 1997.
 
BRW Drilling, Inc.

On September 25, 1997,  the Company  completed the  acquisition of BRW Drilling,
Inc.  ("BRW")  for  approximately  $14.6  million in cash.  BRW  operates  seven
drilling  rigs and related  equipment in the Permian  Basin region of West Texas
and  Eastern  New  Mexico.  The  operating  results of BRW are  included  in the
Company's results of operations effective October 1, 1997.

Landmark Fishing & Rental, Inc.

On September 16, 1997, the Company completed the acquisition of Landmark Fishing
& Rental,  Inc.  ("Landmark") for approximately  $3.3 million in cash.  Landmark
operates a rental tool business in Western Oklahoma and the Texas Panhandle. The
operating  results  of  Landmark  are  included  in  the  Company's  results  of
operations effective September 16, 1997.

Waco Oil & Gas Co., Inc.

On September 1, 1997, the Company completed the acquisition of certain assets of
Waco Oil & Gas Co., Inc.  ("Waco") for  approximately  $7.0 million in cash. The
Waco assets included 12 well service rigs, three drilling rigs, 33 fluid hauling
trucks and other trucks operated in West Virginia. Following the consummation of
the  acquisition,  the three  drilling  rigs  acquired from Waco were sold to an
independent third party for $2.3 million in cash. No gain or loss was recognized
in the sale of these rigs.  The  operating  results of Waco are  included in the
Company's results of operations effective September 23, 1997.

Ram Oil Well Service, Inc. and Rowland Trucking Co., Inc.

On September 1, 1997,  the Company  completed  the  acquisition  of Ram Oil Well
Service,  Inc. and Rowland Trucking Co., Inc.  ("Ram/Rowland") for $21.5 million
in cash.  Ram/Rowland  operates 17 well service rigs, 93 fluid hauling and other
trucks,  290 frac tanks,  three disposal and brine wells, and dirt  construction
equipment in the Permian Basin region of West Texas and Southeastern New Mexico.
The operating  results of Ram/Rowland  are included in the Company's  results of
operations effective September 1, 1997.



Mosley Well Service, Inc.

On August 22,  1997,  the  Company  completed  the  acquisition  of Mosley  Well
Service,  Inc.,  ("Mosley"),  which  operates 36 well  service  rigs and related
equipment in East Texas,  Northern  Louisiana  and Arkansas,  for  approximately
$16.2  million in cash.  The  operating  results of Mosley are  included  in the
Company's results of operations effective August 22, 1997.
 
Kenting Holdings (Argentina) S.A.

On July 30, 1997,  the Company  completed the  acquisition  of Kenting  Holdings
(Argentina) S.A. ("Kenting") for approximately $10.1 million in cash. Kenting is
the sole  shareholder of Kenting  Drilling  (Argentina)  S.A. which operates six
well service rigs, three drilling rigs and related  equipment in Argentina.  The
operating results of Kenting are included in the Company's results of operations
effective August 1, 1997.

Patrick Well Service, Inc.

On July 17, 1997, the Company completed the acquisition of Patrick Well Service,
Inc.  ("Patrick") for  approximately  $7.0 million in cash.  Patrick operates 29
well  service  rigs and related  equipment  in  Southwest  Kansas,  Oklahoma and
Southeast  Colorado.  The  operating  results of  Patrick  are  included  in the
Company's results of operations effective August 1, 1997.
 
Servicios WellTech S.A.

On July 1, 1997,  the Company  purchased the remaining 37% minority  interest in
Servicios   WellTech  S.A.   ("Servicios")   from  two  unrelated   parties  for
approximately $3.4 million in cash. As a result of the purchase, the Company now
owns 100% of Servicios.  The operating  results of Servicios are included in the
Company's results of operations effective July 17, 1997.

Acquisition Completed After March 31, 1998

The following  acquisition  was completed  after March 31, 1998.  The results of
operations from this  acquisition  are not included in the Company's  results of
operations for the three and nine months ended March 31, 1998.

JPF Well Service, Inc. and JPF Lease Service, Inc.

On April 20, 1998,  the Company  completed the  acquisition of JPF Well Service,
Inc. and JPF Lease Service,  Inc.  (collectively,  "JPF") for approximately $6.2
million in cash.  JPF operates nine well service rigs and oilfield  construction
equipment in Southeast Texas.
 
3. LONG-TERM DEBT

At March 31, 1998,  major  components  of the Company's  long-term  debt were as
follows:

PNC Credit Agreement

On June 6, 1997,  the Company  entered into an agreement  (the  "Initial  Credit
Agreement")  with  PNC  Bank,  N.A.  ("PNC"),  as  administrative  agent,  and a
syndication  of other  lenders  pursuant  to which the  lenders  provided a $255
million credit facility, consisting of a $120 million seven-year term loan and a
$135 million  five-year  revolver.  The interest rate on the term loan was LIBOR
plus 2.75 percent.  The interest rate on the revolver  varied based on LIBOR and
the level of the Company's indebtedness.  The Initial Credit Agreement contained



certain  restrictive  covenants  and  required  the Company to maintain  certain
financial  ratios. On September 25, 1997, the Company repaid the term loan and a
portion of the then  outstanding  amounts  under the  revolver by  applying  the
proceeds from the initial and second closings of the Company's private placement
of $216 million of 5% Convertible Subordinated Notes (discussed below).

Effective  November 6, 1997,  the Company  entered  into an Amended and Restated
Credit Agreement with PNC (the "Amended Credit  Agreement"),  as  administrative
agent and lender, pursuant to which PNC agreed to make revolving credit loans of
up to a  maximum  loan  commitment  of  $200  million.  The  maximum  commitment
decreases to $175 million on November 6, 2000 and to $125 million on November 6,
2001. The loan commitment  terminates on November 6, 2002.  Borrowings under the
credit  facility  may be either (i)  Eurodollar  Loans with  interest  currently
payable  quarterly at LIBOR plus 1.25%  subject to  adjustment  based on certain
financial  ratios,  (ii) Base Rate Loans with interest payable  quarterly at the
greater of PNC Prime Rate or the  Federal  Funds  Effective  Rate plus 1/2%,  or
(iii) a  combination  thereof,  at the  Company's  option.  The  Amended  Credit
Agreement  contains  certain  restrictive  covenants and requires the Company to
maintain  certain  financial  ratios.  A change of  control of the  Company,  as
defined in the Amended  Credit  Agreement,  is an event of  default.  Borrowings
under the  Amended  Credit  Agreement  are secured by  substantially  all of the
assets of the Company and its domestic subsidiaries.

Effective  December 3, 1997, PNC completed the syndication of the Amended Credit
Agreement. In connection therewith,  PNC, as administrative agent, a syndication
of lenders and the Company  entered  into a First  Amendment  to the Amended and
Restated Credit Agreement  providing for, among other things, an increase in the
maximum commitment to $250 million from $200 million.

At March 31, 1998,  the principal  balance of the Amended Credit  Agreement,  as
amended,   was  $132  million  and  the  unused   credit   facility   aggregated
approximately $118 million,  with approximately $3 million reserved for existing
letters of credit.

7% Convertible Subordinated Debentures

In July 1996,  the  Company  completed  a  $52,000,000  private  offering  of 7%
Convertible Subordinated Debentures due 2003 (the "Debentures") pursuant to Rule
144A under the Securities Act of 1933, as amended (the  "Securities  Act").  The
Debentures  are  subordinate  to the  Company's  senior  indebtedness,  which as
defined in the indenture  pursuant to which the Debentures  were issued includes
the borrowings under the Amended Credit Agreement,  as amended.  Interest on the
Debentures is payable on January 1 and July 1 of each year.

The Debentures are convertible,  at any time prior to maturity,  at the holders'
option,  into shares of Common Stock at a  conversion  price of $9.75 per share,
subject to certain adjustments. In addition, Debenture holders who convert prior
to July 1, 1999 will be entitled to receive a payment,  in cash or Common  Stock
(at the  Company's  option),  generally  equal to 50% of the interest  otherwise
payable from the date of conversion through July 1, 1999.

The Debentures are  redeemable,  at the option of the Company,  on or after July
15,  1999,  at a  redemption  price  of  104%,  decreasing  1% per  year on each
anniversary date thereafter. In the event of a change in control of the Company,
as defined in the indenture under which the Debentures were issued,  each holder
of  Debentures  will have the right,  at the  holder's  option,  to require  the
Company to repurchase all or any part of the holder's  Debentures within 60 days
of such event at a price equal to 100% of the principal amount thereof, together
with accrued and unpaid interest thereon.

 
As of March 31, 1998, $47,400,000 in principal amount of the Debentures had been
converted  into  5,062,369  shares of Common Stock at the option of the holders.
The number of shares issued  included  200,831 shares in excess of the number of
shares  issuable at the conversion  price of $9.75 per share.  These  additional
shares  were  issued  by the  Company  to  induce  conversion.  Such  additional
consideration  was  accounted  for as an increase to the  Company's  equity.  In
addition,  the  proportional  amount of debt issuance costs  associated with the
converted Debentures was accounted for as a decrease to the Company's equity.

At March  31,  1998,  $4,600,000  principal  amount of the  Debentures  remained
outstanding.

5% Convertible Subordinated Notes

On September 25, 1997, the Company  completed an initial  closing of its private
placement of $200  million of 5%  Convertible  Subordinated  Notes due 2004 (the
"Notes").  On October 7, 1997,  the Company  completed  a second  closing of its
private placement of an additional $16 million of Notes pursuant to the exercise
of the remaining  portion of the  over-allotment  option  granted to the initial
purchasers of the Notes. The placements were made as private offerings  pursuant
to  Rule  144A  and  Regulation  S under  the  Securities  Act.  The  Notes  are
subordinate  to the  Company's  senior  indebtedness,  which,  as defined in the
indenture under which the Notes were issued,  includes the borrowings  under the
Amended Credit Agreement, as amended.  Interest on the Notes is payable on March
15 and  September 15 of each year.  Interest of  approximately  $5.1 million was
paid on March 15, 1998.

The Notes are convertible,  at the holder's option,  into shares of Common Stock
at a conversion price of $38.50 per share, subject to certain adjustments.

The Notes are  redeemable,  at the Company's  option,  on or after September 15,
2000, in whole or part,  together with accrued and unpaid interest.  The initial
redemption  price is  102.86%  for the year  beginning  September  15,  2000 and
declines ratably thereafter on an annual basis.

In the event of a change in control of the Company,  as defined in the indenture
under which the Notes were issued,  each holder of Notes will have the right, at
the holder's option, to require the Company to repurchase all or any part of the
holder's  Notes,  within 60 days of such event,  at a price equal to 100% of the
principal amount thereof, together with accrued and unpaid interest thereon.

Proceeds from the placement of the Notes were used to repay  balances  under the
Company's  credit  facilities  (see  above).  At March  31,  1998,  $216,000,000
principal amount of the Notes was outstanding.

4. RECENTLY ISSUED ACCOUNTING STANDARDS

Statement of Financial  Accounting  Standards No. 130 - Reporting  Comprehensive
Income

Statement of  Financial  Accounting  Standards  No. 130 ("SFAS 130") - Reporting
Comprehensive Income, is effective for fiscal years beginning after December 15,
1997.  Reclassification of financial statements for earlier periods provided for
comparative purposes is required. The Company will adopt SFAS 130 for the fiscal
year ended June 30, 1999.  Management believes the adoption of SFAS 130 will not
have a material effect on its financial position or results of operations of the
Company.



Statement of Financial Accounting Standards No. 131 - Disclosures about Segments
of an Enterprise and Related Information

Statement of Financial  Accounting  Standards No. 131 ("SFAS 131") - Disclosures
about  Segments of an  Enterprise  and Related  Information,  is  effective  for
financial  statements for periods  beginning  after December 15, 1997.  SFAS 131
need not be applied to interim  financial  statements in the initial year of its
application. However, comparative information for interim periods in the initial
year of  application  is to be reported in the financial  statements for interim
periods in the second year of  application.  The Company will adopt SFAS 131 for
the fiscal year ended June 30,  1999.  Management  believes the adoption of SFAS
131 will not have a  material  effect on its  financial  position  or results of
operations of the Company.

5. COMMITMENTS AND CONTINGENCIES

Various suits and claims arising in the ordinary  course of business are pending
against the Company.  Management does not believe that the disposition of any of
these  items  will  result in a  material  adverse  impact  to the  consolidated
financial position of the Company.

6. CASH FLOW DISCLOSURES

Supplemental  cash flow disclosures (in thousands) for the three months and nine
months ended March 31, 1998 and 1997 follows:

                          Three months ended               Nine months ended
                              March 31,                         March 31,
                         1998               1997           1998            1997
                        -----              -----          -----            -----
Interest paid          $ 5,402             $703          $11,507         $3,632
Taxes paid               5,036               -             8,604            -  

Supplemental non-cash investing and financing disclosures (in thousands) for the
three and nine months ended March 31, 1998 and 1997 follows:

                      Fair Value
                      of Issued     Assumption   Assumption    Acquisition of
                       Common          of           of            Property
                       Stock          Debt     Working Capital*  and Equipment
Three months ended
March 31, 1998         $4,025     $1,697        $ 10,625         $  63,165
                       ======     ======        ========         =========
Nine months ended
March 31, 1998         $17,366    $7,595        $ 11,500         $ 213,633
                       =======    ======        ========         =========
Three months ended
March 31, 1997         $ 4,496    $  695        $ (3,023)        $  34,229
                       =======    ======        =========        =========
Nine months ended
March 31, 1997         $ 16,905   $ 3,049       $(15,243)        $  71,679
                       ========   =======       =========        =========
* - excluding current maturities of long-term debt.



7. TREASURY STOCK

During the nine months  ended March 31,  1998,  the  Company  purchased  416,666
shares of Common Stock. All shares were purchased at the then prevailing  market
prices.  The  purchased  shares  are  accounted  for as  treasury  stock  on the
Company's balance sheet under the treasury stock method of accounting.




ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following  discussion and analysis  should be read in  conjunction  with the
audited consolidated  financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K for the year ended June 30, 1997.

Current and Subsequent Events

During the nine months ended March 31, 1998, the Company purchased the remaining
37%  minority  interest  in  Servicios  and  completed  the  acquisition  of the
following well servicing, trucking, drilling and ancillary equipment companies:

Patrick Well Service, Inc.
Kenting Holdings (Argentina) S.A.
Mosley Well Service, Inc.
Ram Oil Well Service, Inc. and Rowland Trucking Co., Inc.
Waco Oil & Gas Co., Inc.
Landmark Fishing & Rental, Inc.
BRW Drilling, Inc.
Dunbar Well Service, Inc.
Frontier Well Service, Inc.
Big A Well Service Co., Sunco Trucking Co. and Justis Supply Co., Inc.
GSI Trucking Company, Inc.
Kahlden Production Services, Inc.
McCurdy Well Service, Inc.
Jeter Service Co.
Win-Tex Drilling Co., Inc. and Win-Tex Trucking Corporation
Wellcorps, L.L.C., White Rhino Drilling, Inc. and S&R Cable, Inc.
Sitton Drilling Co.
J.W. Gibson Well Service Company
Hot Oil Plus, Inc.
Kingsley Enterprises, Inc. d/b/a Legacy Drilling Co.
Circle M Vacuum Services, Inc.
Four Corners Drilling Company
Updike Brothers, Inc.
Lauffer Well Service, Inc.
Lundy Vacuum Service  Inc.
Edwards Transport, Inc.
 
These  acquisitions  (which are more fully  described in Note 2 to the unaudited
consolidated financial statements) included 295 well service rigs (including six
well  service  rigs in  Argentina),  257 fluid  hauling and other  trucks and 49
drilling rigs (including  three drilling rigs in Argentina).  The total purchase
price of these acquisitions  totaled  approximately  $220 million,  comprised of
approximately $210 million in cash and 565,000 shares of Common Stock.

Subsequent to March 31, 1998 and through May 13, 1998, the Company completed the
acquisition  of JPF Well  Service,  Inc. and JPF Lease  Service,  Inc.,  related
companies   that  operate  nine  well  service  rigs  and  engages  in  oilfield
construction.   The  purchase   price  of  this   subsequent   acquisition   was
approximately $6.2 million. This acquisition was financed through long-term debt
borrowings (see Note 3 to the unaudited consolidated financial statements).



As of May 13, 1998, the Company owns  approximately 830 oilfield servicing rigs,
700  oilfield  fluid  hauling  and  other  trucks  and 63  land  drilling  rigs.
Management currently believes that the Company's active well servicing and fluid
hauling  fleet is the largest  active  onshore fleet in the  continental  United
States and is the second largest active fleet in Argentina. The Company operates
in most major onshore oil and gas producing  regions of the  continental  United
States, with the exception of California, and provides a full range of drilling,
completion,  maintenance, workover and plugging and abandonment services for the
oil and gas industry.

Impact of Lower Crude Oil Prices

During the six  months  ended  March 31,  1998,  the posted  price of West Texas
intermediate  crude oil (the "West Texas  Crude Oil Price")  fell from prices in
excess of $20 per barrel to prices of less than $15 per  barrel.  From March 31,
1998  through May 13,  1998,  the West Texas Crude Oil Price has remained in the
range of $14.50 to $15.50 per  barrel.  This  decline in prices is thought to be
caused primarily by an oversupply of crude oil inventory created, in part, by an
unusually warm winter in the United States and Europe,  over production of crude
oil from OPEC and non-OPEC countries and a decline in demand from Asian markets.

As the result of lower crude oil prices, the Company has experienced a reduction
in well completion,  workover and drilling activities.  This reduction adversely
impacted the Company's  revenues,  net income and cash flows from operations for
the  quarter  ended  March 31,  1998 and is  expected  to  similarly  impact the
Company's  results of  operations  until  crude oil prices  increase  to a level
substantially  above  the  current  prices  and  remain  at such a price  for an
extended period of time.
Growth Strategy

Historically,  the domestic well servicing  industry has been highly fragmented,
characterized  by a large  number  of  smaller  companies  which  have  competed
effectively  on a local  basis in terms of pricing  and the  quality of services
offered.  In recent  years,  however,  many  major and  independent  oil and gas
companies have placed increasing  emphasis not only on pricing,  but also on the
safety  records and quality  management  systems of, and the breadth of services
offered by, their vendors,  including well  servicing  contractors.  This market
environment,  which requires  significant  expenditures by smaller  companies to
meet these  increasingly  rigorous  standards,  has  forced  many  smaller  well
servicing companies to sell their operations to larger competitors. As a result,
the  industry  has  seen  high  levels  of  consolidation  among  the  competing
contractors.

Over the past twenty-one months,  the Company has been the leading  consolidator
of this  industry,  completing 45  acquisitions  of well  servicing and drilling
operations through March 31, 1998 and 46 such acquisitions through May 13, 1998.
This  consolidation  has led to reduced  fragmentation  in the market and a more
predictable  demand for well services for the Company and its  competitors.  The
Company's  management  structure  is  decentralized,   which  allows  for  rapid
integration of acquisitions and the retention of strong local identities of many
of the acquired businesses.



As a result of these and other  factors,  the  Company  has  developed  a growth
strategy to:

1.   Identify, negotiate and consummate additional acquisitions of complementary
     well servicing  operations,  including  rigs,  trucking and other ancillary
     services;

2.   Fully   integrate    acquisitions   into   the   Company's    decentralized
     organizational structure and thereby attempt to maximize operating margins;

3.   Expand business lines and services offered by the Company in existing areas
     of operations; and,

4.   Extend the geographic  scope and operating  environments  for the Company's
     operations.

If the current decline in the West Texas Crude Oil Price worsens or persists for
a protracted  period,  the Company may curtail or halt its growth strategy until
such time as oil prices reach more favorable ranges.

RESULTS OF OPERATIONS

The following  discussion provides information to assist in the understanding of
the Company's financial  condition and results of operations.  It should be read
in  conjunction  with the  consolidated  financial  statements and related notes
thereto appearing elsewhere in this report.


QUARTER ENDED MARCH 31, 1998 VERSUS QUARTER ENDED MARCH 31, 1997

Net Income

For the  quarter  ended  March 31,  1998,  the  Company  reported  net income of
$7,082,000  ($.39 per share - basic) as compared to $2,365,000 ($.20 per share -
basic) for the  quarter  ended  March 31,  1997,  representing  an  increase  of
$4,717,000,  or 199% (95% increase in basic earnings per share). The increase in
net income is primarily  attributable  to the Company's  acquisitions  completed
between  April 1, 1997 and March 31,  1998,  increased  service and drilling rig
utilization rates and price increases.

Revenues

The Company's  total  revenues for the quarter ended March 31, 1998 increased by
$77,674,000,  or 180%, to $120,724,000  compared to $43,050,000 reported for the
quarter  ended March 31, 1997.  The increase is  primarily  attributable  to the
Company's  acquisitions of oilfield service and drilling rig companies (see Note
2 to the  consolidated  financial  statements),  increased  demand for  oilfield
service  equipment and price  increases for oilfield  services.  From October 1,
1996 through March 31, 1998,  the Company  added 490 well  servicing  rigs,  460
fluid hauling trucks and 52 drilling rigs to its fleet.

Oilfield service revenues for the current quarter  increased by $65,706,000,  or
172%, to  $104,014,000  compared to  $38,308,000  reported for the quarter ended
March 31, 1997. The increase is primarily  attributable to recent  acquisitions,
increased demand for oilfield service equipment and price increases for oilfield
services.


Drilling revenues for the quarter ended March 31, 1998 increased by $11,664,000,
or 483%, to  $14,078,000  compared to $2,414,000  reported for the quarter ended
March 31,  1997.  The  increase is  primarily  attributable  to recent contract
drilling acquisitions, higher utilization and price increases.

Oil and gas revenues for the quarter ended March 31, 1998 decreased by $520,000,
or 23%, to  $1,730,000  compared to  $2,250,000  reported for the quarter  ended
March 31,  1997.  The  decrease  is  primarily  attributable  to lower crude oil
prices.

Costs and Expenses and Operating Margins

The  Company's  total costs and  expenses  for the quarter  ended March 31, 1998
increased by  $70,008,000,  or 177%,  to  $109,495,000  compared to  $39,487,000
reported  for the  quarter  ended  March 31,  1997.  The  increase  is  directly
attributable  to  increased  operating  costs and expenses  associated  with the
Company's recent acquisitions.

Oilfield  service  expenses  for the quarter  ended March 31, 1998  increased by
$45,720,000,  or 173%, to $72,222,000  compared to $26,502,000  reported for the
quarter ended March 31, 1997.  Oilfield  service  margins  (revenues less direct
costs  and  expenses)  increased  for  the  quarter  ended  March  31,  1998  by
$19,986,000,  or 169%, to $31,792,000  compared to  $11,806,000  for the quarter
ended March 31,  1997.  Oilfield  service  margins as a  percentage  of oilfield
service  revenue for the quarters ended March 31, 1998 and 1997 was 31% and 31%,
respectively.  In addition,  the Company has  continued to expand its  services,
offering  higher margin  ancillary  services and equipment  such as well fishing
tools, blow-out preventors and frac tanks.

The Company's  contract  drilling costs and expenses for the quarter ended March
31, 1998 increased by $8,373,000, or 406%, to $10,434,000 compared to $2,061,000
for the  quarter  ended  March  31,  1997.  Oilfield  drilling  margins  for the
Company's drilling  operations during the quarter ended March 31, 1998 increased
by $3,291,000, or 932%, to $3,644,000 compared to $353,000 for the quarter ended
March 31, 1997.  Oilfield  drilling margin as a percentage of oilfield  drilling
revenue  for the  quarters  ended  March  31,  1998  and  1997  was 26% and 15%,
respectively.   Such  increases  are   attributable  to  the  Company's   recent
acquisitions of contract drilling  companies,  increased  activity and operating
efficiencies.

There was no significant change in oil and gas production costs and expenses for
the quarter ended March 31, 1998.

General  and  administrative  expenses  for the  quarter  ended  March 31,  1998
increased by $6,860,000,  or 140%, to $11,774,000 compared to $4,914,000 for the
quarter  ended March 31, 1997.  The increase was primarily  attributable  to the
Company's recent acquisitions and expanded services.  General and administrative
expenses as a percentage of total revenue  decreased from 11% during the quarter
ended March 31, 1997 to 10% for the quarter ended March 31, 1998.

Depreciation, depletion and amortization expense for the quarter ended March 31,
1998 increased by $5,965,000,  or 184%, to $9,215,000 compared to $3,250,000 for
the  quarter  ended March 31,  1997.  The  increase  is directly  related to the
increase in property and  equipment,  increased  goodwill,  and  long-term  debt
issuance  cost  incurred  by the  Company  over  the  past  eighteen  months  in
conjunction with its acquisitions.

Interest  expense for the quarter ended March 31, 1998  increased by $3,202,000,
or 172%,  to $5,063,000  compared to $1,861,000  for the quarter ended March 31,
1997.  The increase was  primarily  the result of  increased  indebtedness  as a
result of the Company's acquisition program.


Income tax expense for the quarter ended March 31, 1998 increased by $2,940,000,
or 244%,  to $4,147,000  compared to $1,207,000  for the quarter ended March 31,
1997.  The Company  does not expect to have to pay the full amount of the income
tax provision  because of the  availability  of  accelerated  tax  depreciation,
drilling tax credits, and tax loss carry-forwards.

Cash Flows

Net cash provided by operating  activities  for the quarter ended March 31, 1998
decreased by $699,000 or 29%, to $1,715,000  compared to the $2,414,000  used by
operating  activities  for the quarter  ended March 31,  1997.  The  decrease is
primarily  attributable to interest paid in the current quarter,  an increase in
accounts  receivable and a decrease in accounts payable,  net of current quarter
acquisitions.

Net cash used in  investing  activities  for the  quarter  ended  March 31, 1998
increased by $39,533,000,  or 288%, to $53,243,000  compared to $13,710,000 used
for the quarter ended March 31, 1997. This increase is primarily  related to the
Company's recent acquisitions.

Net cash provided by financing  activities  for the quarter ended March 31, 1998
increased by $9,152,000 or 59%, to $24,632,000  compared to $15,480,000 provided
during the quarter ended March 31, 1997. The increase is primarily the result of
the  proceeds  from  long-term  debt  (see  Note  3  to  consolidated  financial
statements.

NINE MONTHS ENDED MARCH 31, 1998 VERSUS NINE MONTHS ENDED MARCH 31, 1997

Net Income

For the nine months  ended March 31,  1998,  the Company  reported net income of
$19,365,000  ($1.15 per share - basic) as compared to $5,962,000 ($.54 per share
- - basic) for the nine months ended March 31, 1997,  an increase of  $13,403,000,
or 225%. The increase in net income is primarily  attributable  to the Company's
acquisitions  completed  between  April 1, 1997 and March  31,  1998,  increased
service and drilling rig utilization rates,  increased operational  efficiencies
and price increases.

Revenues

The Company's  total revenues for the nine months ended March 31, 1998 increased
by $195,009,000 or 176%, to $305,718,000  compared to $110,709,000  for the nine
months  ended March 31,  1997.  The increase is  attributable  to the  Company's
recent  acquisitions of oilfield  service and drilling rig companies,  increased
utilization and higher prices for oilfield services.

Oilfield  service revenues for the nine months ended March 31, 1998 increased by
$174,178,000,  or 179%, to $271,505,000 compared to $97,327,000 reported for the
nine months ended March 31, 1997.  The  increase is  primarily  attributable  to
recent  acquisitions,  higher demand for oilfield  service  equipment  and, to a
lesser extent, from recent price increases for oilfield services.

Drilling  revenues  for the nine  months  ended  March  31,  1998  increased  by
$18,493,000,  or 261%, to  $25,590,000  compared to $7,097,000  reported for the
nine months ended March 31, 1997. The revenue increase is primarily attributable
to recent  contract  drilling  acquisitions,  higher rig  utilization  and price
increases.


Oil and gas  revenues  for the nine months  ended March 31,  1998  decreased  by
$441,000,  or 8%, to $5,422,000 compared to $5,863,000 for the nine months ended
March 31,  1997.  The  decrease  is  primarily  attributable  to lower crude oil
prices.

Costs and Expenses and Operating Margins
 
The Company's  total costs and expenses for the nine months ended March 31, 1998
increased by  $173,083,000,  or 170%, to  $274,811,000  compared to $101,728,000
reported  for the nine months  ended March 31,  1997.  The  increase is directly
attributable  to  increased  operating  costs and expenses  associated  with the
Company's recent acquisitions.

Oilfield  service expenses for the nine months ended March 31, 1998 increased by
$119,546,000,  or 173%, to $188,814,000 compared to $69,268,000 reported for the
nine months ended March 31, 1997. Oilfield service margins (revenues less direct
costs  and  expenses)  for the  nine  months  ended  March  31,  1998  increased
$54,632,000, or 195%, to $82,691,000 compared to $28,059,000 for the nine months
ended March 31,  1997.  Oilfield  service  margins as a  percentage  of oilfield
service  revenues  for the nine months ended March 31, 1998 and 1997 was 30% and
29%,  respectively.  The increases in oilfield services expenses and margins are
due  primarily to  acquisitions,  increased  demand for oilfield  services,  the
Company's  expansion of its ancillary  oilfield services and equipment,  such as
well fishing tools,  blowout preventers and frac tanks, and increased  operating
efficiencies.

Drilling  costs and expenses for the nine months ended March 31, 1998  increased
by  $13,382,000,  or 227%, to  $19,287,000  compared to $5,905,000  for the nine
months ended March 31, 1997. Drilling margins during the nine months ended March
31, 1998 increased by $5,111,000,  or 429%, to $6,303,000 compared to $1,192,000
for the nine  months  ended  March  31,  1997.  Oilfield  drilling  margin  as a
percentage of oilfield drilling revenue for the nine months ended March 31, 1998
and 1997 was 25% and 17%, respectively.  These increases are attributable to the
Company's  recent  acquisitions  of contract  drilling  companies  and increased
activity and operating efficiencies.

There was no significant change in oil and gas production costs and expenses for
nine months  ended March 31, 1998 as compared to the nine months ended March 31,
1997.

General and  administrative  expenses  for the nine months  ended March 31, 1998
increased by  $17,771,000,  or 146%, to $29,947,000  compared to $12,176,000 for
nine months ended March 31, 1997. The increase was primarily attributable to the
Company's recent acquisitions and expanded services.  General and administrative
expenses as a percentage  of total  revenues for the nine months ended March 31,
1998 and 1997 were 10% and 11%, respectively.

Depreciation, depletion and amortization expense for the nine months ended March
31,  1998  increased  by  $14,414,000,  or  188%,  to  $22,101,000  compared  to
$7,687,000  for the nine months ended March 31,  1997.  The increase is directly
related to the  increase in  property  and  equipment,  increased  goodwill  and
long-term debt issuance costs incurred by the Company over the past two years in
conjunction with its acquisitions.

Interest  expense  for the  nine  months  ended  March  31,  1998  increased  by
$7,873,000,  or 175%, to $12,380,000  compared to $4,507,000 for the nine months
ended  March 31,  1997.  The  increase  was  primarily  the result of  increased
indebtedness as a result of the Company's acquisitions.

Income tax  expense  for the nine  months  ended  March 31,  1998  increased  by
$8,522,000,  or 282%, to $11,542,000  compared to $3,020,000 for the nine months
ended March 31, 1997. The Company does not expect to have to pay the full amount
of the income tax  provision  because of the  availability  of  accelerated  tax
depreciation, drilling tax credits, and tax loss carryforwards.



Cash Flows

Net cash  provided by operating  activities  for the nine months ended March 31,
1998 increased by $8,795,000 or 203%, to $13,136,000  compared to $4,341,000 for
the nine months ended March 31, 1997. The increase is primarily  attributable to
an  increased  service and  drilling  operating  margin,  increased  service and
drilling  utilization rates,  increased  operating  efficiencies  created by the
acquisitions and price increases for oilfield service and drilling.

Net cash used in investing  activities  for the nine months ended March 31, 1998
increased by $203,620,000, or 586%, to $238,395,000 compared to $34,775,000 used
for the nine months ended March 31, 1997. This increase is primarily  related to
the Company's recent acquisitions.

Net cash  provided by financing  activities  for the nine months ended March 31,
1998 increased by $169,110,000, or 409%, to $210,429,000 compared to $41,319,000
provided  during the nine months ended March 31, 1997. The increase is primarily
the  result of the  proceeds  from  long-term  debt (see Note 3 to  consolidated
financial statements), partially offset by the repayment of debt.

LIQUIDITY, CAPITAL COMMITMENTS AND CAPITAL RESOURCES

At March 31,  1998,  the  Company  had cash of $26.9  million  compared to $41.7
million at June 30, 1997 and $11.5 million at March 31, 1997. At March 31, 1998,
the Company had working  capital of $86.8  million  compared to $60.2 million at
June 30, 1997 and $22.0 million at March 31, 1997.

In addition to its on going  acquisition  program,  for fiscal 1998, the Company
has projected $40 million of capital  expenditures  for improvements of existing
service and drilling rig machinery and  equipment,  an increase of $23.4 million
over the $16.6  million  expended  during  fiscal 1997.  The Company  expects to
finance these capital  expenditures  through internally generated operating cash
flows.  Capital  expenditures  for service and drilling rig improvements for the
nine months ended March 31, 1998 and 1997 were $11.6  million and $3.6  million,
respectively.

The Company has projected $10.2 million of capital  expenditures for oil and gas
development  for fiscal  1998 as compared to $8.2  million  expended  for fiscal
1997. Financing of these costs is expected to come from operations and available
credit  facilities.  For the nine  months  ended  March 31,  1998 and 1997,  the
Company expended $4.1 million and $2.6 million, respectively.

The Company's  primary capital resources are net cash provided by operations and
proceeds from certain long-term debt facilities.

Long-Term Debt Facilities

On June 6, 1997,  the Company  entered into an agreement  (the  "Initial  Credit
Agreement")  with  PNC  Bank,  N.A.  ("PNC"),  as  administrative  agent,  and a
syndication  of other  lenders  pursuant  to which the  lenders  provided a $255
million credit facility, consisting of a $120 million seven-year term loan and a
$135 million  five-year  revolver.  The interest rate on the term loan was LIBOR
plus 2.75 percent.  The interest rate on the revolver  varied based on LIBOR and
the level of the Company's indebtedness.  The Initial Credit Agreement contained
certain  restrictive  covenants  and  required  the Company to maintain  certain
financial  ratios. On September 25, 1997, the Company repaid the term loan and a
portion of the then  outstanding  amounts  under the  revolver by  applying  the
proceeds from the initial and second closings of the Company's private placement
of $216 million of 5% Convertible Subordinated Notes (discussed below).



Effective  November 6, 1997,  the Company  entered  into an Amended and Restated
Credit Agreement with PNC (the "Amended Credit  Agreement"),  as  administrative
agent and lender, pursuant to which PNC agreed to make revolving credit loans of
up to a  maximum  loan  commitment  of  $200  million.  The  maximum  commitment
decreases to $175 million on November 6, 2000 and to $125 million on November 6,
2001. The loan commitment terminates on November 6, 2002

Effective  December 3, 1997, PNC completed the syndication of the Amended Credit
Agreement. In connection therewith,  PNC, as administrative agent, a syndication
of lenders and the Company  entered  into a First  Amendment  to the Amended and
Restated Credit Agreement  providing for, among other things, an increase in the
maximum commitment from $200 million to $250 million.

At March 31, 1998,  the principal  balance of the Amended Credit  Agreement,  as
amended,   was  $132  million  and  the  unused   credit   facility   aggregated
approximately $118 million,  with approximately $3 million reserved for existing
letters of credit.

In July 1996,  the  Company  completed  a  $52,000,000  private  offering  of 7%
Convertible  Subordinated  Debentures due 2003 (the  "Debentures"),  pursuant to
Rule 144A under the Securities Act of 1933, as amended (the  "Securities  Act").
The Debentures are subordinate to the Company's senior  indebtedness,  which, as
defined  under the  indenture  pursuant  to which the  Debentures  were  issued,
includes the borrowings under the Amended Credit Agreement, as amended. Interest
on the Debentures is payable on January 1 and July 1 of each year.

As of March 31, 1998, $47,400,000 in principal amount of the Debentures had been
converted  into  5,062,369  shares of Common Stock at the option of the holders.
The number of shares issued  included  200,831 shares in excess of the number of
shares  issuable at the conversion  price of $9.75 per share.  These  additional
shares  were  issued  by the  Company  to  induce  conversion.  Such  additional
consideration  was  accounted  for as an increase to the  Company's  equity.  In
addition,  the  proportional  amount of debt issuance costs  associated with the
converted Debentures was accounted for as a decrease to the Company's equity. At
March  31,  1998,   $4,600,000  principal  amount  of  the  Debentures  remained
outstanding.

On September 25, 1997, the Company  completed an initial  closing of its private
placement of $200  million of 5%  Convertible  Subordinated  Notes due 2004 (the
"Notes").  On October 7, 1997,  the Company  completed  a second  closing of its
private placement of an additional $16 million of Notes pursuant to the exercise
of the remaining  portion of the  over-allotment  option  granted to the initial
purchasers of Notes. The placements were made as private  offerings  pursuant to
Rule 144A and Regulation S under the Securities  Act. The Notes are  subordinate
to the Company's senior  indebtedness,  which, as defined in the indenture under
which the Notes were issued,  includes the  borrowings  under the Amended Credit
Agreement,  as  amended.  Interest  on the  Notes  is  payable  on  March 15 and
September  15,  commencing  March 15, 1998.  The Notes are  convertible,  at the
holder's option, into shares of Common Stock at a conversion price of $38.50 per
share, subject to certain adjustments.

Proceeds from the placement of the Notes were used to repay  balances  under the
Company's  credit  facilities  (see  above).  At March  31,  1998,  $216,000,000
principal amount of the Notes was outstanding.



Year 2000 Issue

As a  result  of  the  acquisitions  completed  by the  Company  over  the  past
twenty-one months, the Company currently utilizes several management information
systems in  connection  with its business  operations  and  financial  reporting
process.  The Company has made an  assessment  of its Year 2000 issues,  and has
determined that many of these management  information systems would be adversely
impacted by the arrival of the Year 2000.

For operational efficiency, the Company had previously determined to implement a
new integrated  management  information  system to replace the systems currently
utilized by it. Since the new system will be designed to be year 2000 compliant,
management  expects that a collateral  benefit of it will be to prevent  adverse
impacts that may result from the arrival of the year 2000. The implementation of
the new  management  information  system began in May 1998 and is expected to be
completed by July 1999.

The  Company  does not expect the amounts  required  to be expensed  for the new
integrated  management  information system over the next year to have a material
effect on its financial position or results of operations.



PART II - OTHER INFORMATION

Item 1. Legal Proceedings.
 
None.

Item 2. Changes in Securities and Use of Proceeds.
 
(a)  See the  disclosure set forth in Item 4 below with respect to the amendment
     to the  Company's  Amended and Restated  Articles of  Incorporation  below,
     which is incorporated herein by reference.


(c)  Recent Sales of Unregistered Securities:

During the three months ended March 31, 1998, the Company effected the following
sales of unregistered securities:

Effective December 2, 1997, the Company agreed to issue 240,000 shares of Common
Stock in connection with the purchase by WellTech Eastern,  Inc., a wholly-owned
subsidiary  of the Company,  of  substantially  all of the assets of White Rhino
Drilling,  Inc.  ("White Rhino"),  S&R Cable,  Inc. ("S&R Cable") and Wellcorps,
L.L.C.  Of the 240,000  shares to be issued,  212,496 were issued to White Rhino
and its  designees,  72,240 of which were issued on December 2, 1997 and 140,256
of which were issued on January 2, 1998. The remaining 27,504 shares were issued
to S&R Cable on January 2, 1998.  The  issuance  of the Common  Stock was exempt
from  registration  under  Section  4(2)  of the  Securities  Act  as a sale  of
securities not involving any public offering.

Effective  January 5, 1998, the Company issued 100,000 shares of Common Stock as
partial  consideration in connection with the purchase by Key Energy Drilling, a
wholly-owned  subsidiary of the Company,  of substantially all the capital stock
of Sitton  Drilling  Co.  The  issuance  of the  Common  Stock was  exempt  from
registration  under Section 4(2) of the  Securities  Act as a sale of securities
not involving any public offering.

Effective  January 8, 1998, the Company issued 100,000 shares of Common Stock as
partial  consideration in connection with the purchase by Key Rocky Mountain,  a
wholly-owned  subsidiary of the Company,  of substantially all the capital stock
of J.W. Gibson Well Service Company. The issuance of the Common Stock was exempt
from  registration  under  Section  4(2)  of the  Securities  Act  as a sale  of
securities not involving any public offering.

Item 3. Defaults Upon Senior Securities.

None.



Item 4. Submission of Matters to a Vote of Security Holders.
 
On January 13,  1998, a meeting of the holders of Common Stock was held to elect
the Company's Board of Directors and to vote on certain other matters.  Only the
holders of record as of the close of business on November  14, 1997 (the "Record
Date")  were  entitled  to  notice  of and to  vote  at the  meeting  and at any
adjournment  thereof.  On the  Record  Date,  the  outstanding  number of shares
entitled  to  vote  consisted  of  18,087,455   shares  of  Common  Stock.   The
shareholders took the following actions at the meeting:

1.   Elected the following six Directors, with the votes indicated opposite each
     director's name:
 
                              For              Against              Abstain

Francis D. John             17,265,527          397,505                 0

Kevin  P. Collins           17,253,927          409,105                 0

William Manly               17,265,587          397,445                 0

W. Phillip Marcum           17,253,927          409,105                 0

David J. Breazzano          17,262,484          400,548                 0

Morton Wolkowitz            17,265,593          397,439                 0

2.  Approved the  amendment to the  Company's  Amended and Restated  Articles of
Incorporation  to increase the  authorized  shares of capital  stock,  par value
$0.10 per share, from 25,000,000  shares to 100,000,000  shares authorized to be
issued.  The  vote  was  16,582,418  for  and  719,218  against,   with  177,321
abstentions and 184,075 broker non-votes.

3. Approved the adoption of the Key Energy Group,  Inc. 1997 Incentive Plan. The
vote was 7,571,692  for and  6,086,129  against,  with 175,142  abstentions  and
3,830,069 broker non-votes.

Item 5.  Other Information.

Pursuant to a Registration  Statement on Form 8-A that became effective on March
31,  1998,  shares of Common Stock were listed for trading on the New York Stock
Exchange  ("NYSE").  Trading in the Common  Stock on the NYSE  commenced  at the
opening of  business  on April 6, 1998.  Concurrently  therewith  trading in the
Common Stock was suspended on the American Stock Exchange  ("ASE").  The Company
has filed an application  for  withdrawal  from listing of its Common Stock with
the ASE, which is currently pending.

This Quarterly  Report on Form 10-Q may contain  statements  which constitute or
contain "forward-looking"  statements  as that term is defined  in the  Private
Securities  Litigation  Reform Act of 1995 (the "Act") or by the  Securities and
Exchange Commission in its rules,  regulations or releases. All statements other



than statements of historical facts included in this report  including,  without
limitation,   statements  regarding  the  Company's  business  strategy,  plans,
objectives, capital expenditures and beliefs of management for future operations
are forward-looking  statements.  Although the Company believes the expectations
and beliefs reflected in such forward looking statements are reasonable,  it can
give no assurance that such  expectations  will prove to have been correct.  The
Company cautions investors that any such forward-looking  statements made by the
Company are not  guarantees of future  performance  and that actual  results may
differ  materially  from  those  in the  forward-looking  statements.  Important
factors that could cause actual results to differ  materially from the Company's
expectations are discussed in the Company's  Registration  Statement on Form S-3
under the Securities Act of 1933, File No.  333-44677 (filed with the Commission
on January 22, 1998), under the caption "Risk Factors."

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

(a) The following exhibits are filed as a part of the Form 10-Q:

    Number   Description

     3(a) Amendment to the Amended and Restated Articles of Incorporation of the
Company (filed as Exhibit 3.1 to the Company's  Current Report on Form 8-K dated
February 2, 1998, File No. 000-22665, and incorporated here in by reference).

     10(a) Asset Purchase  Agreement  among Brooks Well Servicing,  Inc.,  Lundy
Vacuum Service, Inc. and Peyton E. Lundy effective March 3, 1998.

     10(b) Asset Purchase  Agreement among Yale E. Key, Inc., Edwards Transport,
Inc. and Tom Nations effective March 26, 1998.

     10(c) Asset Purchase  Agreement among Brooks Well  Servicing,  Inc. and JPF
Well Service Inc., effective April 20, 1998.

     10(d) Asset Purchase  Agreement among Brooks Well  Servicing,  Inc. and JPF
Lease Service Inc., effective April 20, 1998.

     10(e) Employment Agreement dated December 5, 1997 by and between Stephen E.
McGregor and the Company.

     27(a)  Statement - Financial Data Schedule

     99  Form  8-A of  the  Company  for  Registration  of  Certain  Classes  of
Securities  Pursuant to Section 12(b) or (g) of the  Securities  Exchange Act of
1934, File No. 001-08038 incorporated by reference.

(b) The  following  report on Form 8-K was filed during the quarter  ended March
31, 1998:
              
The  Company's  Current  Report on Form 8-K dated  February  2,  1998,  File No.
001-08038.  The Report on Form 8-K concerned the increase of authorized  capital
stock from 25,000,000 to 100,000,000  shares of Common Stock, par value $.10 per
share.








                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized. 

                                             KEY ENERGY GROUP, INC.
                                                    (Registrant)


                                       By /s/ Francis D. John             
Dated: May 15, 1998                    President and Chief Executive Officer

                                       By /s/ Stephen E. McGregor    
Dated: May 15, 1998                    Chief Financial Officer

                                       By /s/ Danny R.Evatt                  
Dated: May 15, 1998                    Chief Accounting Officer