SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                   FORM 10-K

[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

     FOR THE FISCAL YEAR ENDED DECEMBER 31, 2001.

[ ]  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:  0-29370

                             ULTRA PETROLEUM CORP.
             (Exact Name of Registrant as specified in its charter)

      YUKON TERRITORY, CANADA                                   N/A
   (Jurisdiction of incorporation                          (I.R.S. Employer
         or organization)                                 Identification No.)

                    16801 GREENSPOINT PARK DRIVE, SUITE 370
                              Houston, Texas 77060
              (Address of principal executive offices) (Zip Code)
                                  281-876-0120
              (Registrant's telephone number, including area code)

SECURITIES REGISTERED OR TO BE REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
NONE

SECURITIES REGISTERED OR TO BE REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                Name of each exchange
        Title of each class                     on which registered
        -------------------                     -------------------
           Common Shares                        American Stock Exchange
         without par value                      Toronto Stock Exchange

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
requirement for the past 90 days.    YES  [X]      NO  [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [ ]

As of March 1, 2002, the Registrant had 73,383,418 common shares outstanding,
and the aggregate market value of the common shares held by non-affiliates was
approximately $496,805,739.90 based upon the closing price of $6.77 per share
for the common stock on March 1, 2002, as reported on the American Stock
Exchange.

Documents incorporated by reference: The definitive Proxy Statement for the 2002
Annual Meeting of Stockholders, which will be filed with the Securities and
Exchange Commission within 120 days after December 31, 2001, is incorporated by
reference in Part III of this Form 10-K.

                                       1


                               TABLE OF CONTENTS



                                                                                              Page
                                                                                              ----
                                                                                            
                                     PART I

Item 1.  Business........................................................................        3
Item 2.  Property........................................................................       13
Item 3.  Legal Proceedings...............................................................       17
Item 4.  Submission of matters to a vote of security holders.............................       17

                                    PART II

Item 5.  Market for registrant's common equity and related stockholder matters............      17
Item 6.  Selected Financial Data..........................................................      18
Item 7.  Management's Discussion and Analysis of Financial Condition and Results of
              Operations..................................................................      19
Item 7A  Quantitative and Qualitative Disclosures About Market Risk.......................      33
Item 8.  Financial Statements and Supplementary Data......................................      33
Item 9.  Changes in and  Disagreements With Accountants on Accounting and Financial
              Disclosures.................................................................      33

                                    PART III

Item 10. Directors and Executive Officers of Registrant...................................      33
Item 11. Executive Compensation...........................................................      34
Item 12. Security Ownership of Certain Beneficial Owners and  Management..................      34
Item 13. Certain Relationships and Related Transactions...................................      34

                                    PART IV

Item 14. Exhibits, Consolidated Financial Statement Schedules and Reports on
              Form 8-K....................................................................      34
         Signatures.......................................................................      36


                                       2


                                     PART I

ITEM 1.   DESCRIPTION OF BUSINESS.

     Ultra Petroleum Corp. ("Ultra" or the "Company") was incorporated on
November 14, 1979, under the laws of the Province of British Columbia, Canada.
The Company continued into the Yukon Territory, Canada under Section 190 of the
Business Corporations Act (Yukon Territory) on March 1, 2000. Ultra is an
independent oil and gas company engaged in the development, production,
operation, exploration and acquisition of oil and gas properties. The Company's
operations are focused primarily in the Green River Basin of southwest Wyoming
and Bohai Bay, offshore China.

     On January 16, 2001, the Company completed the acquisition through a Plan
of Arrangement of all of the outstanding shares of Pendaries Petroleum Ltd., a
Houston based independent oil and gas exploration company with its primary focus
in the Bohai Bay, China.  In exchange, the Company issued 14,994,958 shares of
its common stock. The transaction was valued at approximately $40 million based
on share price of Ultra and is recorded using the purchase method of accounting.

     In July 2001 Ultra implemented a restructuring of the Company's
subsidiaries; Ultra Resources, Inc., Ultra Petroleum (USA) Inc., Pendaries
Petroleum Ltd. and Sino-American Energy Corporation. This restructuring allowed
the Company to maximize the tax benefits from the net operating losses (NOL) in
the various entities and simplify the overall corporate structure and
administration of the Company. To accomplish this goal, the Company formed on
July 11, 2001 UP Energy Corporation, a Nevada corporation, so as to transfer all
of the stock of Ultra Resources, Inc. and Sino-American Energy Corporation in
exchange for UP Energy Corporation stock. On July 13, 2001 Pendaries Petroleum
Ltd was dissolved in New Brunswick, Canada, its place of incorporation. Ultra
Petroleum (USA) Inc. was merged into Ultra Resources, Inc. on July 16, 2001.
Thus after the restructuring, UP Energy Corporation is the wholly-owned
subsidiary of Ultra Petroleum Corp., the parent, and Ultra Resources, Inc. and
Sino-American Energy Corporation are wholly owned subsidiaries of UP Energy
Corporation and now form a consolidated group for federal income taxes.

GREEN RIVER BASIN - WYOMING

          Ultra holds interests in approximately 265,395 gross (163,547 net)
acres in Wyoming covering approximately 410 square miles.  The Company's current
domestic operations are principally focused on developing and expanding a tight
gas sand project located in the Green River Basin in southwest Wyoming.

     The Green River Basin drilling program targets the upper Cretaceous Lance
and Mesaverde sands. These together, form a thick sequence of tight, over-
pressured, gas charged sands which were deposited some 65 million years ago in
the developing basin which is bounded on the east by the Wind River Mountains
and to the west by the Western Overthrust and LaBarge Platform. The thickest
accumulations of these potential play sands underlie the Pinedale Anticline
which trends northwest to southeast just west of the Wind River Mountains.

     The Lance and Mesaverde reservoirs are characterized as, Basin Center Tight
Gas Sand reservoirs. As such there are several characteristics of these
reservoirs that set them apart from normal hydrocarbon accumulations. These
types of reservoirs are generally formed in the deep portions of sedimentary
basins. The sands have porosity and permeability levels lower than normally
associated with productive zones. Pressures within the reservoir are abnormal,
in the case of this accumulation they are greater than normal due to the gas
migrating into the reservoir rock from a rich hydrocarbon source bed at rates
exceeding those at which the gas can escape.

                                       3


     The Lance and Mesaverde consist of a thick sequence of inter-bedded sand
and shale which were deposited over the broad depositional basin by a major
braided river system which drained across this area from the highlands in the
Idaho area to the Cretaceous Seaway which was located in south central Wyoming
at the time. Due to the nature of the depositional environment there exists an
abundance of stacked sand bodies all of which are relatively small in size and
extent but when taken together form a major accumulation of interconnected
reservoir bodies that contribute to the high production potential from these
zones.

     The Lance can be over 5000 feet thick with 1000 feet or more being
potential reservoir. The underlying Mesaverde section can be up to an additional
1000 feet thick with 300 or more feet of pay sand. The Mesaverde sections
differs from the overlying Lance in that, during deposition the area was more
stable and closer to the coast thus the sands are somewhat better developed,
coal beds are present in parts of the area and the reservoir pressures are
somewhat higher than the Lance.

     Exploratory Wells.  During the year-ended December 31, 2001, the Company
drilled or caused to be drilled a total of 23 gross exploratory (9.09 net)
wells. Of these, 22 gross (8.67 net) wells were considered productive and the
one non-productive location was abandoned by the operator due to mechanical
reasons.  From January 1, 2002 through March 1, 2002, the Company drilled one
gross (.425 net) well which is undergoing completion at this time and which
appears to be productive.  During the second half of 2001, the Company drilled
four field extension wells on the flanks of the then identified productive
fairway of the Pinedale Anticline based on 3-D seismic.  All four (3.23 net)
wells were commercially productive.  Initial production rates for these wells
ranged from 8.8 Mmcf to 12.5 Mmcf per day.  Because of the rapid decline
normally experienced in the first six months of a well's production life, the
Company typically only places two production units on a well site, which can
constrain initial production to 12-12.5 Mmcf per day.  The success of these
wells confirmed the Company's geologic interpretation in these areas of the
Anticline and proved that the currently defined fairway can be expanded.
Additionally during the second half of 2001, the Company participated in the
drilling of 2 (0.74 net) wells that penetrated the Mesaverde, a productive
horizon underlying the Lance formation, the primary productive interval in the
Company's producing wells.  These wells have been successfully completed in the
Mesaverde and are currently producing from that horizon.  One of these wells was
drilled in northern and the other was drilled in the southern portion of the
Pinedale Anticline.  During the first quarter of 2002 another one gross (0.43
net) well in the southern portion of the Pinedale Anticline was drilled into the
Mesaverde formation and appears to be productive in that horizon.  However, the
Company does not anticipate that the Mesaverde will be productive across the
entire Pinedale Anticline.

     Development Wells.  In addition to the 23 gross (9.10 net) exploratory
wells, the Company drilled 8 gross (5.1 net) successful development wells in the
Jonah Field area as well as one gross (.425 net) development well in the
Warbonnet area of the Pinedale Anticline which was successful.

     During 2001, the Company acquired a new 100 square mile 3-D seismic survey
on the west flank of the Pinedale Anticline.  The Company has received the first
of several data sets to be received from this survey.  The Company expects to
receive the remaining data sets by the end of the first quarter of 2002.  The
Company anticipates that the data sets will provide a clear picture of the
structural and stratigraphic attributes of the acreage just to the west of the
Anticline where it is thought that additional productive structures may be
located.  This survey, which overlaps the existing 3-D surveys owned by the
Company, provides the Company with 330 total square miles of modern (1999-2001),
high quality 3-D seismic data over most of the Company's Pinedale Anticline area
acreage.  The Company believes that this data and the proprietary processing and
interpretation techniques utilized by the Company provide the clearest view of
the objective formations and structures in this area.  The Company believes that
these techniques

                                       4


have greatly contributed to the high success rate for both development and
exploratory drilling that the Company has achieved over the last two years.

     Ultra plans to drill and or participate in up to 25 gross (11.4 net) wells
in 2002. The Company plans to drill the majority of these wells in and around
the current activity areas on the Pinedale Anticline.  Additionally, the Company
expects to drill at least one wildcat well to test one or more areas identified
by the 3-D seismic outside the current fairway.  The drilling plans are a
combination of development, step-out and exploratory locations selected with the
objective of expanding the proved acreage of the Anticline and extended areas
while maintaining a good balance of production, risk management, reserves
bookings and economic prudence in the current operating market.

     The Company had estimated net proved reserves as of December 31, 2001 of
444,727 Mmcfe, 36% of which were proved developed, with a PV-10 of approximately
$182,460,000. The Company's net daily gas sales at December 31, 2001 were
approximately 41.6 Mmcf per day from a total of 72 producing wells.  Total sales
of hydrocarbons were approximately 43.3 Mmcfe per day.

     The Company plans to continue to identify, develop and explore the gas-rich
acreage in the Green River Basin.   At year-end 2001, the Company had 133
commercial Lance locations classified as proved undeveloped on the Pinedale
Anticline and another 174 classified as probable under its SEC pricing case.
There can be no assurance that the Company will drill these locations or that
those drilled will prove to be commercially productive.  The Company plans to
attempt to continue expanding the identified productive area through the
drilling of step-out and exploration wells on its Green River Basin acreage as
well as drilling to intercept deeper potentially productive horizons.  The
Company is utilizing its 3-D seismic to map these deeper potential productive
intervals and to identify further extensions of the productive Lance fairway.

BOHAI BAY - CHINA

Bohai Bay History

     With the acquisition of Pendaries Petroleum Ltd. on January 16, 2001, the
Company became active in oil and gas exploration and development in Bohai Bay,
China.  The acquisition brought to Ultra an 18.182% working interest in Block
04/36 (454,000 gross acres), a 15.0% working interest in Block 05/36 (311,000
gross acres) (jointly the "Blocks") and a 10.0% working interest in the (76,107
gross acres) Getuo block. A wholly-owned subsidiary of Kerr-McGee Corporation is
the operator of all three blocks.

     At the time of the acquisition, three oil discoveries had been made on the
Blocks.  The CFD 2-1 and CFD 11-1 discoveries are located in the 04/36 block and
the CFD 12-1 discovery is located in the 05/36 block. The discoveries were in
various stages of appraisal and a 1,100 square kilometer 3-D seismic survey had
recently been acquired covering the discoveries and a large number of high
potential exploration targets on the two blocks.

Petroleum Sharing Contracts

     Contracts covering offshore exploration blocks are Petroleum Sharing
Contracts (PSCs) entered into by and between China National Offshore Oil Company
("CNOOC") and foreign oil and gas companies ("Contractor").  CNOOC has the
exclusive rights to offshore hydrocarbon leases granted in law from the Chinese
government and has the right to enter into PSCs with foreign oil and gas
companies.  These PSCs have a maximum term of 30 years and are divided into
three periods: exploration, development and production. The Contractor pays 100%
of the exploration costs required for exploration operations and has the right
to act as operator until any

                                       5


development has repaid all of the exploration and development costs. CNOOC has
the right to acquire a 51% working interest in any commercial development and
will pay their proportionate 51% share of all development costs. The Contractor
receives up to a 71% share of the oil and gas produced until it has recovered
the exploration costs. After recovery of exploration expenses, the Contractor's
share of production is approximately 40-45%. Contractors have the right to take
their share of production in kind and sell it on the international market.

     The Contract is divided into three (3) periods not to exceed 30 years in
total.  Extensions to any of the three periods of the contract can be negotiated
with CNOOC.  A brief description of the 3 periods of the contracts is presented
below.

     The exploration period is a 7-year period consisting of an initial term of
3 years, followed by two terms of 2 years each.  A relinquishment of 25% of the
then contracted acreage is made at the beginning of the second and third terms.
All acreage not under appraisal, development or production is relinquished at
the end of the seven-year period.

     The development period for any oil or gas field discovered within the
contract area during the exploration period begins upon approval of the Overall
Development Plan (ODP) by the Chinese government.  The contract does not impose
a time limit on the development period of individual fields.

     The production period for any oil and gas field within the contract area is
for 15 years following commencement of commercial production.  The contract
calls for negotiated extensions to the production period due to circumstances
warranting longer field production.

Status of Petroleum Sharing Contracts

     Block 04/36: The PSC covering this block became effective October 1, 1994.
Negotiations with the Chinese government in 1997 resulted in the contractor not
having to make the mandatory 25% acreage relinquishment at the beginning of the
second exploration term. In September 1999 a 25% relinquishment was made to
fulfill the required relinquishment schedule at the beginning of the third
exploration term.  Negotiations at this time resulted in the addition of 31,876
acres to the south side of the block to completely include certain prospects
within the block boundary.  These negotiations also included a one-year
extension of the third exploration term to September 30, 2002.  As the contract
now stands, the exploration period will end at the end of September 2002.
Barring an extension, at that time all acreage not under appraisal, development
or production must be relinquished.  Negotiations are ongoing to extend the
exploration period.

     Block 05/36: The PSC covering this block became effective March 1, 1996.
At the end of the first exploration term in February 1999, a 25% relinquishment
was made.  At the same time, a one-year extension to the second exploration term
was negotiated, extending the total exploration period to 8 years.  The second
exploration term ended in February 2002 with another 25% acreage relinquishment
submitted.  The third (and final) exploration term will continue until the end
of February 2004 when, barring an extension, all acreage not under appraisal,
development or production must be relinquished.

     The relinquished areas of the Blocks were selected using geologic and
geophysical modeling. The Company believes that the relinquishments were made to
minimize the relinquishment of prospective acreage.

Drilling Activity

     In 2001, utilizing the newly received 3-D seismic data, the Company
participated in drilling 4 (0.61 net) exploratory and 12 (2.02 net) appraisal
wells on the Blocks.  The exploratory drilling

                                       6


resulted in 2 new discoveries on the Blocks and the appraisal drilling brought
the CFD 11-1 and CFD 11-2 fields to commercial status and partially appraised
the CFD 12-1 and CFD 12-1S field discoveries. One of the exploratory wells was a
dry hole and resulted in the relinquishment of the Getuo Block. Individual block
activity is listed below:

     Block 04/36 (18.2% W.I.): The Company participated in drilling a total of 9
(1.64 net) wells in the 04/36 block in 2001. This included 2 (0.36 net)
exploratory wells in the block.  One exploratory well discovered the CFD 11-2
field and the other was a dry hole at the CFD 10-1 prospect resulting in a 50%
success rate. Ultra drilled 7 (1.27 net) successful appraisal wells on the block
in 2001. Five of these appraisal wells were drilled on the CFD 11-1 field thus
completing the appraisal process on that field.  Two of the appraisal wells were
drilled on the CFD 11-2 field (discovered in June 2001) to bring commercial
status to that accumulation.

     Block 05/36 (15.0% W.I.): During 2001, Ultra drilled 6 (0.90 net) wells in
the 05/36 block.  This included one (0.15 net) exploratory well that was the new
field discovery CFD 12-1S-1 that tested in excess of 6,000 BOPD from multiple
zones.  This resulted in the 05/36 block having a 100% success rate for
exploratory drilling. A total of 5 (0.75 net) successful appraisal wells were
drilled on the CFD 12-1 (4 wells, 0.60 net) and CFD 12-1S (1 well, 0.15 net)
discovery areas.

     Getuo block (10.0% W.I.):  At the time of the Pendaries acquisition, the
Getuo block was burdened by a drilling commitment of one well to be drilled by
June of 2001.  Due to the lack of prospectivity, the partners attempted
unsuccessfully to fulfill this commitment through a cash payment to the Chinese.
The commitment well was drilled to the required depth and abandoned.  With the
commitment fulfilled, the Getuo block was relinquished as planned. Thus during
2001, Ultra participated in drilling one (0.10 net) well in the Getuo block.
Ultra had placed negative value in the amount of the net commitment on the block
in the acquisition of Pendaries.

     The Company expects to submit a finalized development plan for the CFD 11-1
and CFD 11-2 fields to the Chinese government by mid-year 2002 with first
production scheduled in 2004. The Company plans to drill additional exploration
wells in 2002 on the two blocks and to continue  appraisal activity on the CFD
12-1, CFD 12-1S and CFD 2-1 discovery areas.

PENNSYLVANIA

     During the past year Ultra entered into a joint venture in Pennsylvania
covering 10,801 gross (5,401 net) acres of undeveloped leasehold acreage and is
continuing to acquire additional acreage.

Texas

     The Company operates one (0.66 net) well and owns working interests in two
(0.22 net) other wells in Pecos and Winkler Counties, Texas.  The Company
believes these interests are not material to the Company.

     The Company does not generate any revenues in Canada.

MARKETING AND PRICING

     The Company derives its revenue principally from the sale of natural gas.
As a result, the Company's revenues are determined, to a large degree, by
prevailing natural gas prices. The Company sells the majority of its natural gas
on the open market at prevailing market prices, or pursuant to market price
contracts. The market price for natural gas is dictated by supply and demand,
and the Company cannot predict or control the price it receives for its natural
gas. Moreover, market prices for natural gas vary significantly by region. For
example, natural gas in

                                       7


the Rocky Mountain region, where the Company produces most of its natural gas,
historically sells for less than natural gas in the Midwest and Northeast.
Accordingly, the Company's income and cash flows will be greatly affected by
changes in natural gas prices and by regional pricing differentials. The Company
will experience reduced cash flows and may experience operating losses when
natural gas prices are low. Under extreme circumstances, the Company's natural
gas sales may not generate sufficient revenue to meet the Company's financial
obligations and fund-planned capital expenditures. Moreover, significant price
decreases could negatively affect the Company's reserves by reducing the
quantities of reserves that are recoverable on an economic basis, necessitating
write-downs to reflect the realizable value of the reserves in the low price
environment.

  The ability to market oil and natural gas depends on numerous factors beyond
the Company's control. These factors include:

  .    the extent of domestic production and imports of oil and natural gas;
  .    the proximity of natural gas production to natural gas pipelines;
  .    the availability of pipeline capacity;
  .    the demand for oil and natural gas by utilities and other end users;
  .    the availability of alternative fuel sources;
  .    the effects of inclement weather;
  .    state and federal regulations of oil and natural gas marketing; and
  .    federal regulation of natural gas sold or transported in interstate
       commerce.

  Because of these factors, the Company may be unable to market all of the oil
and natural gas it produces, including oil and natural gas that may be produced
from the Bohai Bay properties. In addition, it may be unable to obtain favorable
prices of the oil and natural gas it produces.

  The Company is dependent on oil and gas leases in Wyoming and two petroleum
contracts in China in order to explore for and produce oil and gas. The leases
in Wyoming are primarily federal leases with 10-year lease terms until
establishment of production.  Production on the lease extends the lease terms
until cessation of that production. The China petroleum contracts are for a
maximum of 30 years and are divided into 3 periods; exploration period,
development period and production period. The exploration period is for
approximately 7 years and work is to be performed and expenditures are to be
incurred to delineate the extent and amount of hydrocarbons, if any, for each
block. The development period occurs when a field is discovered and commences on
the date of approval of the Ministry of Energy. There is no limit on the time
required to develop a field. The production period of any oil and gas field in a
block is a period of 15 consecutive years commencing on the date of commencement
of commercial production from the field.

COMPETITION

  The Company competes with numerous other companies in virtually all facets of
its business. The competitors in development, exploration, acquisitions and
production include the major oil companies as well as numerous independents,
including many that have significantly greater resources.

ENVIRONMENTAL MATTERS

  In 1998, the U.S. Bureau of Land Management initiated a requirement for an
Environmental Impact Statement ("EIS") for the Pinedale Anticline area in the
Green River Basin. An EIS evaluates the effects that an industry's activities
will have on the environment in which the

                                       8


activity is proposed. This EIS encompasses approximately 200,000 gross acres
under lease by the Company north of the Jonah Field which is where most of the
Company's exploration and development is taking place. This environmental study
included an analysis of the geological and reservoir characteristics of the area
plus the necessary environmental studies related to wildlife, surface use,
socio-economic and air quality issues. This has been an important step in
giving the Company the ability to develop its natural gas resources in the
region. On July 27, 2000, the BLM issued its Record of Decision ("ROD") with
respect to the final EIS. The ROD/EIS allows for the drilling of 700 producing
surface locations within the area covered by the EIS, but does not authorize the
drilling of particular wells; rather Ultra must submit applications to the BLM's
Pinedale field manager for permits to drill and for other required
authorizations, such as rights-of-ways for pipelines, for each specific well or
pipeline location. Development activities in the Pinedale Anticline area, as on
all federal leaseholds, remain subject to regulatory agency approval. In making
its determination on whether to approve specific drilling or development
activities, the BLM applies the requirements outlined in the ROD/EIS.

     The ROD/EIS imposes limitations and restrictions on activities in the
Pinedale Anticline area and proposes mitigation guidelines, standard practices
for industry activities and best management practices for sensitive areas. The
ROD/EIS also provides for annual reviews to compare actual environmental impacts
to the environmental impacts projected in the EIS and  provides for adjustments
to mitigate such impacts, if necessary. The review team is comprised of
operators, local residents and other affected persons. The BLM's field manager
may also impose additional limitations and mitigation measures as is deemed
reasonably necessary to mitigate the impacts of drilling and production
operations in the area.

     To date, the Company has been required to expend significant resources in
order to satisfy applicable environmental laws and regulations in the Pinedale
Anticline area and other areas of operation under the jurisdiction of the BLM,
and it is expected that the Company's costs of complying with these regulations
will continue to be substantial. Compliance costs under the ROD/EIS and any
revisions to the ROD/EIS could become material. In addition, any additional
limitations and mitigation measures could increase production costs further,
delay exploration, development and production activities and curtail
exploration, development and production activities altogether.

     The Company co-owns leases on a significant area of state and privately
owned lands in the vicinity of the Pinedale Anticline that do not fall under the
jurisdiction of the BLM and are not subject to the EIS requirement.

     In August 1999, the BLM required an Environmental Assessment ("EA") for the
potential increased drilling density in the Jonah Field area.  An EA is a more
limited environmental study than is conducted under an EIS.  The EA was required
to address the environmental impacts of developing the field on 40-acre well
density rather than the 80-acre density that was approved in the initial EIS in
1998.  The EA was completed in June of 2000.  With the approval of this
subsequent EA, the Company was permitted to infill drill on 40-acre well density
the 2,160 gross acres owned in the field.    Prior to this approval, the Company
had drilled 21 gross (7.7 net) wells in the field.  Since the approval of 40-
acre spacing, the Company has drilled an additional 22 gross (14.0 net) wells.
Eight gross (5.1 net) of these were drilled during 2001.  All 43 of the wells
drilled by the Company in Jonah Field have been productive.

     During 2001, the Company received the "Corporation of the Year" Award from
the Wyoming Wildlife Federation primarily for its support of the Pinedale area
wildlife studies.  Also during 2001, the Company received the "Regional
Administrator's Award for Environmental Achievement" from the U.S. Environmental
Protection Agency for its work in protecting the air quality in Wyoming's Class
I wilderness area through the participation in installation of advanced

                                       9


burner technology at the coal burning Naughton power plant which is upwind of
the Pinedale area. The technology installed reduced nitrogen dioxide emissions
by 1,000-2,000 tons per year.

REGULATION

Oil and Gas Regulation

     The availability of a ready market for oil and gas production depends upon
numerous factors beyond the Company's control.  These factors include state and
federal regulation of oil and gas production and transportation, as well as
regulations governing environmental quality and pollution control, state limits
on allowable rates of production by a well or proration unit, the amount of oil
and gas available for sale, the availability of adequate pipeline and other
transportation and processing facilities and the marketing of competitive fuels.
For example, a productive gas well may be "shut-in" because of an over-supply of
gas or lack of an available gas pipeline in the areas in which the Company may
conduct operations.  State and Federal regulations are generally intended to
prevent waste of oil and gas, protect rights to produce oil and gas between
owners in a common reservoir, control the amount of oil and gas produced by
assigning allowable rates of production and control contamination of the
environment. Pipelines and gas plants are also subject to the jurisdiction of
various Federal, state and local agencies.

     The Company's sales of natural gas are affected by the availability, terms
and costs of transportation.  The rates, terms and conditions applicable to the
interstate transportation of gas by pipelines are regulated by the Federal
Energy Regulatory Commission ("FERC") under the Natural Gas Acts, as well as
under Section 311 of the Natural Gas Policy Act.  Since 1985, the FERC has
implemented regulations intended to increase competition within the gas industry
by making gas transportation more accessible to gas buyers and sellers on an
open-access, non-discriminatory basis.

     The Company's sales of oil are also affected by the availability, terms and
costs of transportation.  The rates, terms, and conditions applicable to the
interstate transportation of oil by pipelines are regulated by the FERC under
the Interstate Commerce Act.  The FERC has implemented a simplified and
generally applicable ratemaking methodology for interstate oil pipelines to
fulfill the requirements of Title VIII of the Energy Policy Act of 1992
comprised of an indexing system to establish ceilings on interstate oil pipeline
rates.  The FERC has announced several important transportation-related policy
statements and rule changes, including a statement of policy and final rule
issued February 25, 2000 concerning alternatives to its traditional cost-of-
service rate-making methodology to establish the rates interstate pipelines may
charge for their services.  The final rule revises the FERC's pricing policy and
current regulatory framework to improve the efficiency of the market and further
enhance competition in natural gas markets.

     In the event the Company conducts operations on federal, state or Indian
oil and gas leases, such operations must comply with numerous regulatory
restrictions, including various nondiscrimination statutes, royalty and related
valuation requirements, and certain of such operations must be conducted
pursuant to certain on-site security regulations and other appropriate permits
issued by the Bureau of Land Management ("BLM") or Minerals Management Service
("MMS") or other appropriate federal or state agencies.

     The Mineral Leasing Act of 1920 ("Mineral Act") prohibits direct or
indirect ownership of any interest in federal onshore oil and gas leases by a
foreign citizen of a country that denies "similar or like privileges" to
citizens of the United States.  Such restrictions on citizens of a "non-
reciprocal" country include ownership or holding or controlling stock in a
corporation that holds a federal onshore oil and gas lease.  If this restriction
is violated, the corporation's lease can be canceled in a proceeding instituted
by the United States Attorney General.  Although the

                                       10


regulations of the BLM (which administers the Mineral Act) provide for agency
designations of non-reciprocal countries, there are presently no such
designations in effect. The Company owns interests in numerous federal onshore
oil and gas leases. It is possible that holders of the Company's equity
interests may be citizens of foreign countries, which at some time in the future
might be determined to be non-reciprocal under the Mineral Act.

Environmental Regulation

     General.  The Company's activities are subject to existing federal, state
and local laws and regulations governing environmental quality and pollution
control.  It is anticipated that, absent the occurrence of an extraordinary
event, compliance with existing federal, state and local laws, rules and
regulations governing the release of materials in the environment or otherwise
relating to the protection of the environment will not have a material effect
upon the Company's operations, capital expenditures, earnings or competitive
position.

     Ultra's activities with respect to exploration, drilling and production
from wells, natural gas facilities, including the operation and construction of
pipelines, plants and other facilities for transporting, processing, treating or
storing natural gas and other products, are subject to stringent environmental
regulation by state and federal authorities including the Environmental
Protection Agency ("EPA").  Such regulation can increase the cost of planning,
designing, installing and operating such facilities.  In most instances, the
regulatory requirements relate to water and air pollution control measures.

     Waste Disposal.  Ultra currently owns or leases, and has in the past owned
or leased, numerous properties that have been used for production of oil and gas
for many years.  Although the Company utilized operating and disposal practices
that were standard in the industry at the time, hydrocarbons or other wastes may
have been disposed of or released on or under the properties that the Company
currently owns or leases or properties that the Company has owned or leased.  In
addition, many of these properties have been operated by third parties over whom
the Company had no control as to such entities' treatment of hydrocarbons or
other wastes or the manner in which such substances may have been disposed of or
released.  State and federal laws applicable to oil and gas wastes and
properties have become stricter.  Under these new laws, the Company could be
required to remediate property, including ground water, containing or impacted
by previously disposed wastes (including wastes disposed of or released by prior
owners or operators) or to perform remedial plugging operations to prevent
future or mitigate existing contamination.

     The Company may generate wastes, including hazardous wastes that are
subject to the federal Resource Conservation and Recovery Act ("RCRA") and
comparable state statutes.  The EPA has limited the disposal options for certain
wastes that are designated as hazardous under RCRA ("Hazardous Wastes") and is
considering the adoption of stricter disposal standards for nonhazardous wastes.
Furthermore, certain wastes generated by the Company's oil and gas operations
that are currently exempt from treatment as Hazardous Wastes may in the future
be designated as Hazardous Wastes, and therefore be subject to more rigorous and
costly operating and disposal requirements.

     Superfund.  The federal Comprehensive Environmental Response, Compensation
and Liability Act ("CERCLA"), also known as the "Superfund" law, imposes joint
and several liability for costs of investigation and remediation and for natural
resource damages, without regard to fault or the legality of the original
conduct, on certain classes of persons with respect to the release into the
environment of substances designated under CERCLA as hazardous substances
("Hazardous Substances").  These classes of persons or potentially responsible
parties ("PRP") include the current and certain past owners and operators of a
facility where there is or has been a release or threat of release of a
Hazardous Substance and persons who disposed of or arranged for the

                                       11


disposal of the Hazardous Substances found at such a facility. CERCLA also
authorizes the EPA and, in some cases, third parties to take actions in response
to threats to the public health or the environment and to seek to recover from
the PRP the costs of such action. In the course of its operations, the Company
may have generated and may generate wastes that fall within CERCLA's definition
of Hazardous Substances. The Company may also be an owner of facilities on which
Hazardous Substances have been released by previous owners or operators. Ultra
may be responsible under CERCLA for all or part of the costs to clean up
facilities at which such substances have been released and for natural resource
damages. The Company has not been named a PRP under CERCLA nor does the Company
know of any prior owners or operators of its properties that are named as PRP's
related to their ownership or operation of such property.

     Air Emissions.  The Company's operations are subject to local, state and
Federal regulations for the control of emissions of air pollution.  Local air
quality districts do much of the air quality regulation of sources in
California.  California requires new and modified sources of air pollutants to
obtain permits prior to commencing construction.  Major sources of air
pollutants are subject to more stringent, federally imposed permitting
requirements, including additional permits.  Because of the severity of the
ozone (smog) problems in portions of California, the state has the most severe
restrictions on the emissions of volatile organic compounds (VOC) and nitrogen
oxides (Nox) of any state.  Producing wells, gas plants and electric generating
facilities, all of which are owned by us generate VOC and Nox.  Some of the
Company's producing wells are in counties that are designated as nonattainment
for ozone and are therefore potentially subject to restrictive emission
limitations and permitting requirements.  If the ozone problems in the state are
not resolved by the deadlines imposed by the federal Clean Air Act (2005 -
2010), even more restrictive requirements may be imposed including financial
penalties based upon the quantity of ozone producing emissions.  California also
operates a stringent program to control hazardous (toxic) air pollutants, which
might require installation of additional controls.  Administrative enforcement
actions for failure to comply strictly with air pollution regulations or permits
are generally resolved by payment of monetary fines and correction of any
identified deficiencies.  Alternatively, regulatory agencies could require the
Company to forego construction, modification or operation of certain air
emission sources, although the Company believes that in the latter cases the
Company would have enough permitted or permittable capacity to continue its
operations without a material adverse effect on any particular producing field.

     Clean Water Act.  The Clean Water Act ("CWA") imposes restrictions and
strict controls regarding the discharge of wastes, including produced waters and
other oil and natural gas wastes, into waters of the United States, a term
broadly defined.  These controls have become more stringent over the years, and
it is probable that additional restrictions will be imposed in the future.
Permits must be obtained to discharge pollutants into federal waters.  The CWA
provides for civil, criminal and administrative penalties for unauthorized
discharges of pollutants and of oil and hazardous substances.  It imposes
substantial potential liability for the costs of removal or remediation
associated with discharges of oil or hazardous substances.  State laws governing
discharges to water also provide varying civil, criminal and administrative
penalties and impose liabilities in the case of a discharge of petroleum or its
derivatives, or other hazardous substances, into state waters.  In addition, the
EPA has promulgated regulations that may require us to obtain permits to
discharge storm water runoff, including discharges associated with construction
activities.  In the event of an unauthorized discharge of wastes, the Company
may be liable for penalties and costs.

     The Company believes that it is in substantial compliance with current
applicable environmental laws and regulations and that continued compliance with
existing requirements will not have a material adverse impact on the Company.

                                       12


EMPLOYEES

     As of March 1, 2002, the Company had 20 full time employees, including
officers.

ITEM 2.   DESCRIPTION OF PROPERTY.

     As of December 31, 2001, the Company owned developed oil and gas leases
totaling 4,680 gross (2,169 net) acres of which 85% are located in the Green
River Basin of Sublette County, Wyoming and the remaining 15% are located in
Texas.  The Company also owned production equipment associated with certain
developed leases. The Company owned undeveloped oil and gas leases totaling
272,236 gross (167,160 net) acres of which 97% are located in the Green River
Basin of Sublette County, Wyoming.  Pennsylvania acreage totals 10,801 gross
(5,401 net) which is 3% of the Company's total acreage. The Company's acreage in
the Green River Basin is primarily covering the Pinedale Anticline and a large
undeveloped block  northwest of the Anticline. The Company also owns 2,160 gross
(1,322 net) acres in the Jonah Field.  Holding costs of leases not held by
production were approximately $183,127 for the fiscal year ending December 31,
2001.

OIL AND GAS RESERVES

     The table below sets forth the Company's quantities of proved reserves, for
the year-ended December 31, 2001, 2000 and 1999 as estimated by independent
petroleum engineers Netherland Sewell & Associates, Inc.  All of the Company's
oil and gas reserves are located in the United States. The table summarizes
Ultra's proved reserves, the estimated future net revenues from these reserves
and the standardized measure of discounted future net cash flows attributable
thereto at December 31, 2001, 2000 and 1999.



                                                                               December 31,
                                                                -------------------------------------
                                                                  2001            2000          1999
                                                                -------       ---------        ------
                                                                                      
Proved Undeveloped Reserves
  Natural gas (MMcf).........................................   273,433          75,249        34,751
  Oil (MBbl).................................................     2,187             602           278
Proved Developed reserves
  Natural gas (MMcf).........................................   150,397          85,141        36,480
  Oil (MBbl).................................................     1,295             688           297
Total Proved Reserves (Mcfe).................................   444,727         168,130        74,681
Estimated future net cash flows, before income tax...........   531,676       1,052,126        92,938
Standardized measure of discounted future net
   cash flows, before income tax.............................   182,460         493,243        41,275


     Uncertainty of Estimates of Reserves and Future Revenues.  The financial
statements included in this report contain estimates of the Company's oil and
gas reserves and the discounted future net revenues from those reserves, as
prepared by independent petroleum engineers and/or the Company.  There are
numerous uncertainties inherent in estimating quantities of proved oil and gas
reserves, including many factors beyond the control of the Company.  Those
estimates are based on several assumptions that the United States Securities and
Exchange Commission (the "SEC") requires oil and gas companies to use, for
example, constant oil and gas prices.  Such estimates are inherently imprecise
indications of future net revenues.  Actual future production, revenues, taxes,
operating expenses, development expenditures and quantities of recoverable oil
and gas reserves might vary substantially from those assumed in the estimates.
Any significant variance in these assumptions could materially affect the
estimated quantity and value of reserves.  In addition, the Company's reserves
might be subject to revisions based upon future production, results of future
exploration and development, prevailing oil and gas prices and other factors.
Moreover, estimates of the economically

                                       13


recoverable oil and gas reserves, classifications of such reserves, and
estimates of future net cash flows, prepared by different engineers or by the
same engineers at different times, may vary substantially. Information about
reserves constitutes forward-looking information.

     Ability to Replace Reserves.  The Company's future success depends upon its
ability to find, develop and acquire oil and gas reserves that are economically
recoverable. As a result, the Company must locate and develop or acquire new oil
and gas reserves to replace those being depleted by production. The Company must
do this even during periods of low oil and gas prices when it is difficult to
raise the capital necessary to finance these activities. Without successful
exploration or acquisition activities, the Company's reserves, production and
revenues will decline rapidly. No assurances can be made that the Company will
be able to find and develop or acquire additional reserves at an acceptable
cost.

OIL AND GAS ACREAGE

     As of December 31, 2001, the Company had total gross and net developed and
undeveloped oil and gas leasehold acres as set forth below. The developed
acreage is stated on the basis of spacing units designated by state regulatory
authorities. The acreage and other additional information concerning the
Company's oil and gas operations are presented in the following tables.



United States Acreage:
                                           Developed Acres                        Undeveloped Acres
                                        ------------------------              -------------------------
                                          Gross         Net                      Gross          Net
                                        ---------   ------------              -----------   -----------
                                                                                
Wyoming                                     3,960          1,787                  261,435       161,760
Pennsylvania                                    0              0                   10,801         5,401
Texas                                         720            382                        0             0
                                            -----          -----                  -------       -------
All States                                  4,680          2,169                  272,236       167,161

Bohai Bay Acreage:

The table below sets out Ultra's Bohai acreage held as of March 1, 2002:


                                            Developed Acres                       Undeveloped Acres
                                        ------------------------              -------------------------
                                          Gross         Net                      Gross          Net
                                        ---------   ------------              -----------   -----------

Block 04/36                                     0              0                  454,000        82,546
Block 05/36*                                    0              0                  233,300        34,995
                                                -              -                  -------       -------
Total Bohai Acreage                             0              0                  687,300       117,541

____________

* A 25% relinquishment was made on February 28, 2002 as a requirement for
  entering the third exploration period.

                                       14


Drilling Activities

     For each of the three fiscal years ended December 31, 2001, 2000 and 1999,
the number of gross and net wells drilled by the Company was as follows:

Wyoming - Green River Basin



                                             2001                      2000                    1999
                                             -----                     -----                  -----
                                       Gross         Net         Gross        Net       Gross        Net
                                     ----------   ---------   -----------   -------   ---------   ---------
                                                                                
Development Wells
 Productive........................        9.00        5.52         14.00      8.92        0.00        0.00
 Dry...............................        0.00        0.00          0.00      0.00        0.00        0.00
                                          -----        ----         -----      ----        ----        ----
Total.............................         9.00        5.52         14.00      8.92        0.00        0.00

Exploratory Wells
 Productive......................         22.00        8.67         10.00      3.16        2.00        0.92
 Dry...............................        1.00*       0.42          1.00*     0.09        4.00        2.13
                                          -----        ----         -----      ----        ----        ----
Total.............................        23.00        9.09         11.00      3.25        6.00        3.05

____________
* The exploratory dry holes drilled in 2000 and 2001 (2 gross wells) were both
  abandoned at TD due to mechanical failure during drilling operations.

China - Bohai Bay

Block 04/36 (18.2% W.I.)


                                              2001                    2000                    1999
                                              ----                    ----                    ----
                                        Gross        Net        Gross        Net        Gross        Net
                                      ---------   ---------   ---------   ---------   ---------   ---------
                                                                                
Exploratory Wells
    Productive and
      Successful Appraisal*........        8.00        1.45        2.00        0.36        1.00        0.18
    Dry Holes......................        1.00        0.18        1.00        0.18        0.00        0.00
                                           ----        ----        ----        ----        ----        ----
Total Wells........................        9.00        1.63        3.00        0.54        1.00        0.18

____________
* Successful Appraisal well is a well that drilled into a formation shown to be
  productive of oil or gas by an earlier well for the purpose of obtaining more
  information about the reservoir.

Block 05/36 (15.0% W.I.)



                                               2001                    2000                    1999
                                               ----                    ----                    ----
                                        Gross        Net        Gross        Net        Gross        Net
                                      ---------   ---------   ---------   ---------   ---------   ---------
                                                                                
Exploratory Wells
    Productive and
      Successful Appraisal*........        6.00        0.90        2.00        0.30        0.00        0.00
    Dry Holes......................        0.00        0.00        0.00        0.00        0.00        0.00
                                           ----        ----        ----        ----        ----        ----
Total Wells........................        6.00        0.90        2.00        0.30        0.00        0.00

__________

* Successful Appraisal well is a well that drilled into a formation shown to be
  productive of oil or gas by an earlier well for the purpose of obtaining more
  information about the reservoir.

                                       15





Getuo Block (10.0% W.I.)
                                               2001                    2000                    1999
                                               ----                    ----                    ----
                                        Gross        Net        Gross        Net        Gross        Net
                                      ---------   ---------   ---------   ---------   ---------   ---------
                                                                                
Exploratory Wells
    Productive and
      Successful Appraisal*........        0.00        0.00        0.00        0.00        0.00        0.00
    Dry Holes......................        1.00        0.10        0.00        0.00        0.00        0.00
                                           ----        ----        ----        ----        ----        ----
Total Wells........................        1.00        0.10        0.00        0.00        0.00        0.00

____________

* Successful Appraisal well is a well that drilled into a formation shown to be
  productive of oil or gas by an earlier well for the purpose of obtaining more
  information about the reservoir.

PRODUCTIVE WELLS

As of December 31, 2001, the Company's total gross and net wells were as
follows:

Productive Wells*                        Gross Wells    Net Wells
- ----------------                         -----------    ---------

Natural Gas and Condensate .........          97           46.41
__________
*Productive wells are producing wells plus shut-in wells the Company deems
capable of production.  A gross well is a well in which a working interest is
owned.  The number of net wells represents the sum of fractional working
interests the Company owns in gross wells.

PRODUCTION VOLUMES, AVERAGE SALES PRICE AND AVERAGE PRODUCTION COSTS

     The following table sets forth certain information regarding the production
volumes and average sales prices received for and average production costs
associated with Ultra's sale of oil and natural gas for the periods indicated.


                                                                Year Ended December 31,
                                                      -----------------------------------------------
                                                                                 
                                                          2001              2000              1999
                                                      -----------       -----------        ----------
                                                                                           (unaudited)
PRODUCTION
   Natural gas (Mcf)                                   11,500,446         5,297,421         4,525,570
   Oil (Bbl)                                              116,413            50,386            45,702
                                                      -----------------------------------------------
   Total (Mcfe)*                                       12,198,924         5,599,737         4,799,782

REVENUES
   Gas sales                                          $38,204,298       $19,399,001        $8,229,984
   Oil sales                                            2,996,955         1,603,635           746,722
                                                      -----------------------------------------------
   Total Revenues                                      41,201,253        21,002,636         8,976,706

LEASE OPERATING EXPENSES
   Production costs**                                   1,439,026           665,999           554,257
   Severance/production taxes                           4,425,345         2,253,793           863,540
   Gathering                                            3,158,901         1,321,228         1,297,169
                                                      -----------------------------------------------
   Total Lease Operating Expenses                       9,023,271         4,241,020         2,714,966

REALIZED PRICES
   Natural gas (Mcf)                                  $      3.32       $      3.66        $     1.82
   Oil (Bbl)                                          $     25.74       $     31.83        $    16.34

OPERATING COSTS PER MCFE
   Production costs                                   $      0.12       $      0.12        $     0.12
   Severance/production taxes                         $      0.36       $      0.40        $     0.18
   Gathering                                          $      0.26       $      0.24        $     0.27
                                                      -----------------------------------------------
  Total Operating Costs per Mcfe                      $      0.74       $      0.76        $     0.57


                                       16


__________
*Equivalent barrels have been calculated on the basis of six thousand cubic feet
(6 Mcf) of natural gas equals one barrel of oil.
**Average production costs includes lifting costs, remedial workover expenses
and production taxes.

ITEM 3.   LEGAL PROCEEDINGS.

  The Company is currently involved in various routine disputes and allegations
incidental to its business operations. While it is not possible to determine the
ultimate disposition of these matters, the Company believes that the resolution
of all such pending or threatened litigation is not likely to have a material
adverse effect on the Company's financial position, or results of operations.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     No matters were submitted to a vote of the Company's security holders
during the fourth quarter of the fiscal year ended December 31, 2001.


                                    PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS.

     The common shares of the Company are listed and posted for trading on the
American Stock Exchange ("AMEX") since January 17, 2001 under the symbol "UPL"
and the Toronto Stock Exchange ("TSE") since September 30, 1998 under the symbol
"UP".  The following table sets forth the high and low closing sales prices on
the AMEX for 2001 and on the TSE from December 31, 1999 though December 31, 2001
as reported by such exchanges, respectively.

                          TORONTO STOCK EXCHANGE (CDN$)

          1999                             High          Low
          ----                             ----          ---
          First Quarter                    $ 1.54       $1.06
          Second Quarter                   $ 1.37       $0.96
          Third Quarter                    $ 2.00       $1.07
          Fourth Quarter                   $ 1.49       $0.93

          2000                             High          Low
          ----                             ----          ---
          First Quarter                    $ 1.10       $0.75
          Second Quarter                   $ 2.80       $0.78
          Third Quarter                    $ 3.90       $0.95
          Fourth Quarter                   $ 4.70       $2.95

          2001                             High          Low
          ----                             ----          ---
          First Quarter                    $ 8.70       $3.76
          Second Quarter                   $10.95       $7.01
          Third Quarter                    $ 9.00       $5.65
          Fourth Quarter                   $10.05       $6.30

                                       17


                         AMERICAN STOCK EXCHANGE (US$)

         2001                                           High          Low
         ----                                           ----          ---
         First Quarter (beginning January 17, 2001)     $ 5.50       $2.75
         Second Quarter                                 $ 7.34       $4.34
         Third Quarter                                  $ 5.92       $3.54
         Fourth Quarter                                 $ 6.41       $4.00

     On March 26, 2002, the last reported sale price of the common stock on the
AMEX was $7.65 per share.  As of March 1, 2002 there were approximately 470
holders of record of the common stock.

     The Company has not declared or paid and does not anticipate declaring or
paying any dividends on its common stock in the near future. The Company intends
to retain its cash flow from operations for the future operation and development
of its business. In addition, the Company's credit facility restricts payment of
dividends on its common stock.

     Under current Canadian tax law and the United States-Canada Tax Convention
(1980) (the "Convention"), any dividends paid to U.S. resident shareholders
under the Convention are generally subject to a 15% Canadian withholding tax.
The Convention provides an exemption from withholding tax on dividends paid or
credited to certain tax-exempt organizations that are resident in the United
States for purposes of the Convention. Persons who are subject to the United
States federal income tax on dividends may be entitled, subject to certain
limitations, to either a credit or deduction with respect to Canadian income
taxes withheld with respect to dividends paid or credited on the Company's
shares.

ITEM 6.   SELECTED FINANCIAL DATA.

     The selected consolidated financial information presented below for the
years ended December 31, 2001, 2000, the six months ended December 31, 1999 and
the years ended June 30, 1999, 1998 and 1997 is derived from the Consolidated
Financial Statements of the Corporation.  Effective with the period ended
December 31, 1999 the Company began utilizing a December 31 year-end.



                                                                              SIX MONTHS
                                                      YEARS ENDED               ENDED
                                                      DECEMBER 31,            DECEMBER 31,           YEARS ENDED JUNE 30,
                                                  ---------------------     -----------------   ------------------------------
                                                    2001          2000             1999          1999        1998       1997
                                                   -----         ------           -------       -------    --------    -------
                                                                                                    
Statement of Operations Data                                      (IN THOUSANDS, EXCEPT  PER SHARE AMOUNTS)
    Revenues:
         Natural gas sales                         $38,204       $19,399          $ 4,352       $ 6,352    $  3,472    $   405
         Oil sales                                   2,997         1,604              434           670         174         21
         Interest and other                            393           171               18           287         121         14
                                                   ---------------------------------------------------------------------------
            Total revenues                          41,594        21,174            4,804         7,309       3,767        440
                                                   ===========================================================================
     Expenses:
         Production expenses and taxes               9,023         4,241            1,329         2,571         953         78
         Depreciation, depletion and amortization    6,687         3,163            1,186         1,794       1,377         77
         General and administrative                  4,231         3,078            1,668         5,861       3,406      1,381
         Interest                                    1,687           802              344           577         406          -
         Ceiling test write-down                         -             -                -         3,417       2,081          -
         Loss on abandonment of oil and gas
          property                                       -             -                -             -       6,116          -
         Bad debt expense (recovery)                     -             -              (35)        2,019           -          -
         Lawsuit settlement                              -             -            1,876             -           -          -
                                                   ---------------------------------------------------------------------------
              Total expenses                        21,628        11,284            6,368        16,239      14,339      1,536

    Income from continuing operations before
        income taxes                                19,966         9,890           (1,564)       (8,930)    (10,572)    (1,096)
    Income tax provision - deferred                  2,087             -                -             -           -          -
                                                   ---------------------------------------------------------------------------
     Net income                                    $17,879       $ 9,890          $(1,564)      $(8,930)   $(10,572)   $(1,096)
                                                   ===========================================================================

Basic income per common share                      $  0.25       $  0.17          $ (0.03)      $ (0.16)   $  (0.26)   $ (0.04)
Diluted income per common share                    $  0.24       $  0.17          $ (0.03)      $ (0.16)   $  (0.26)   $ (0.04)


                                       18




                                                                            SIX MONTHS
                                                     YEARS ENDED               ENDED
                                                     DECEMBER 31,            DECEMBER 31,           YEARS ENDED JUNE 30,
                                                   ------------------       -------------        ----------------------------
                                                    2001         2000           1999             1999        1998        1997
                                                   ------       -----           ----             ----        ----        ----
                                                                                     (IN THOUSANDS)
                                                                                                    
Statement of Cash Flows Data
- ----------------------------
  Net cash provided by (used in):
    Operating activities                           $ 35,610      $  9,046       $   674          $ 1,913    $ (7,915)   $(1,046)
    Investing activities                            (61,335)      (24,541)       (1,624)          (1,017)    (30,032)    (8,899)
    Financing activities                             25,961        16,236           569           (6,010)     39,094     14,559

                                                             AS OF DECEMBER 31,                     AS OF JUNE 30,
                                                   -----------------------------------           -------------------
                                                    2001            2000          1999            1998        1997
                                                   -------         ------         ----           -------    --------
                                                                               (IN THOUSANDS)
Balance Sheet Data
- ------------------
  Cash and cash equivalents                        $  1,379      $  1,144       $   402          $ 5,896    $  4,690
  Working capital (deficit)                          (9,227)          241           195            8,107       3,735
  Oil and gas properties                            155,221        59,729        33,773           37,392      16,304
  Total assets                                      167,582        73,177        38,063           56,137      22,542
  Total long term obligations                        51,166        24,731         8,767           10,696           -
  Total stockholders' equity                         95,320        35,694        25,632           35,372      21,237



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

     Statements that are not historical facts contained in this report are
forward-looking statements that involve risks and uncertainties that could cause
actual results to differ from projected results.  Such statements address
activities, events or developments that the Company expects, believes, projects,
intends or anticipates will or may occur, including such matters as: future
availability of capital; development and exploration expenditures (including the
amount and nature thereof); drilling of wells; timing and amount of future
production of oil and gas; business strategies; operating costs and other
expenses; cash flow and anticipated liquidity; prospect development and property
acquisitions; and marketing of oil and gas.  Factors that could cause actual
results to differ materially ("Cautionary Disclosures") are described below in
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Certain Considerations."  Cautionary Disclosures include, but
are not limited to: general economic conditions; the market prices of oil and
gas; the risks associated with exploration; the Company's ability to find,
acquire, market, develop and produce new properties; operating hazards attendant
to the oil and gas business; downhole drilling and completion risks that are
generally not recoverable from third parties or insurance; the outcome of the
Bureau of Land Management's EIS relating to the Company's core properties in the
Green River Basin of southwest Wyoming; uncertainties in the estimation of
proved reserves and in the projection of future rates of production and timing
of exploration and development expenditures; potential mechanical failure or
under performance of individually significant productive wells; the strength and
financial resources of the Company's competitors; the Company's ability to find
and retain skilled personnel; climatic conditions; labor relations; availability
and cost of material and equipment; delays in anticipated start-up dates;
environmental risks; the results of financing efforts; actions or inactions of
third-party operators of the Company's properties; and regulatory developments.
All statements attributable to the Company or persons acting on its behalf are
expressly qualified in their entity by these Cautionary Disclosures.  The
Company disclaims any obligation to update or revise any forward-looking
statement to reflect events or circumstances occurring hereafter or to reflect
the occurrence of anticipated or unanticipated events.

     The following discussion of the financial condition and operating results
of the Company should be read in conjunction with consolidated financial
statements and related notes of the Company.  Except as otherwise indicated all
amounts are expressed in U.S. dollars.

     Since its entry into the oil and gas industry in 1993, the Company has
continued to raise capital for its exploration and development programs, most of
which are based in the United

                                       19


States. Substantially all of the oil and gas activities are conducted jointly
with others and, accordingly, the amounts reflect only the Company's
proportionate interest in such activities.

     Inflation has not had a material impact on the Company's results of
operations and is not expected to have a material impact on the Company's
results of operations in the future.

RESULTS OF OPERATIONS - YEAR ENDED DECEMBER 31, 2001 COMPARED TO YEAR ENDED
DECEMBER 31, 2000

     Oil and gas revenues increased to $41.2 million for the year ended December
31, 2001 from $21.0 million for the same period in 2000. This 96% increase was
attributable to an increase in the Company's production.  During this period the
Company's production increased to 11.5 Bcf of gas and 116.4 thousand barrels of
condensate, up from 5.3 Bcf of gas and 50.0 thousand barrels of condensate for
the same period in 2000. This 118% increase on an Mcfe basis was attributable to
the Company's successful drilling activities during 2000 and 2001.  During the
year ended December 31, 2001 the average product prices were $3.32 per Mcf and
$25.74 per barrel, compared to $3.66 per Mcf and $31.83 per barrel for the same
period in 2000.

     Production costs increased 100% to $1.4 million in 2001 from $0.7 million
in 2000 and on a unit of production basis were $.118 per Mcfe in 2001, as
compared to $.119 per Mcfe in 2000. Production taxes in 2001 were $4.4 million,
compared to $2.3 million in 2000, or $.363 per Mcfe in 2001, compared to $.402
per Mcfe in 2000. Production taxes are calculated based on a percentage of
revenue from production.   Therefore higher production and the subsequent
increase in revenue contributed to the increases.  Gathering fees for the period
increased 146% to $3.2 million from $1.3 million in 2000, attributable to higher
production volumes.

     Depletion, depreciation and amortization (DD&A) expenses increased to $6.7
million during the year ended December 31, 2001 from $3.2 million for the same
period in 2000. On a unit basis, DD&A decreased to $0.548 per Mcfe in 2001, from
$0.565 per Mcfe in 2000 primarily as a result of increases in the proved
reserves used to calculate depletion of the full cost pool.

     General and administrative expenses increased to $4.2 million during the
year ended December 31, 2001 from $3.1 million for the same period in 2000. The
increase was primarily attributable to increases in personnel and overhead
expenses arising from the acquisition and operations of the China properties and
increases in activity on the Wyoming properties.

     Interest expense for the period increased to $1.7 million in 2001 from $0.8
million in 2000. This increase was attributable to the increase in borrowings
under the senior credit facility.

     Interest and other income for the period increased to $0.4 million in 2001
from $0.2 million in 2000. This increase was attributable to increased
utilization of company owned well service equipment and higher balances in
interest bearing accounts certain 2001.

     Deferred income taxes for the period increased to $2.1 million in 2001 from
$0 in 2000. This increase was primarily attributable to the increase in pre-tax
net income relative to book net operating losses available to offset net income.
The Company expects to book deferred taxes at the statutory rate in future
periods.  The Company was not liable for current payment of any material income
taxes for the period ending December 31, 2001.

     On January 16, 2001, the Company acquired all of the outstanding capital
stock of Pendaries Petroleum Ltd., a New Brunswick company, in exchange for
14,994,958 common shares of the Company.

                                       20


RESULTS OF OPERATIONS - YEAR ENDED DECEMBER 31, 2000 COMPARED TO UNAUDITED YEAR
ENDED DECEMBER 31, 1999

     Oil and gas revenues increased 133% to $21.0 million for the year ended
December 31, 2000 from $9.0 million for the same period in 1999. This increase
was attributable to an increase in both the Company's production and the
increase in prices received for that production. During this period the
Company's production increased to 5.3 Bcf of gas, and 50.0 thousand barrels of
condensate, up from 4.5 Bcf of gas and 45.7 thousand barrels of condensate for
the same period in 1999. During the year ended December 31, 2000 the average
product prices were $3.66 per Mcf and $31.83 per barrel, compared to $1.82 per
Mcf and $16.34 per barrel for the same period in 1999.

     During the year ended December 31, 2000 production expenses and taxes
increased to $4.2 million from $2.7 million in 1999. Direct lease operating
expenses increased to $0.7 million in 2000 from $0.6 million in 1999 and on a
unit of production basis was $.12 per Mcfe in 2000, as compared to $.12 per Mcfe
in 1999. Production taxes in 2000 were $2.3 million, compared to $0.9 million in
1999 or $.40 per Mcfe in 2000, compared to $.18 per Mcfe in 1999. Production
taxes are calculated based on a percentage of revenue from production.
Therefore higher production and higher prices contributed to the increases.
Gathering fees for the period increased slightly in 2000 to $1.32 million from
$1.29 million in 1999, attributable to higher production volumes.

     Depletion, depreciation and amortization expenses (DD&A) increased to $3.2
million during the year ended December 31, 2000 from $2.1 million for the same
period in 1999. On a unit basis, DD&A increased to $.57 per Mcfe, from $.44 per
Mcfe in 1999 primarily as a result of increases in the proved reserves' full
cost pool.

     General and administrative expenses decreased to $3.1 million during the
year ended December 31, 2000 from $3.6 million for the same period in 1999. The
decrease was attributable to reductions in personnel and overhead expenses
during 2000.

     Interest expense for the period increased to $0.8 million in 2000 from $0.7
million in 1999. This increase was attributable to the increase in borrowings
under the senior credit facility.

     In November 1999, the Company settled litigation relating to the plugging
and abandonment of the White Estate No. 1 well. The settlement and legal costs
relating to this litigation totaled $1.9 million. No such settlement occurred
during the year ended December 31, 2000.

RESULTS OF OPERATIONS - SIX MONTH PERIOD ENDED DECEMBER 31, 1999 COMPARED TO SIX
MONTH PERIOD YEAR ENDED DECEMBER 31, 1998

     Oil and gas revenues increased to $4.8 million for the six-month period
ending December 31, 1999 from $3.1 million for the same period in 1998. The
Company incurred a net loss of $1.5 million for the six-month period ending
December 31, 1999 compared to a net loss of $6.7 million for the same period in
1998. The increase in gross revenues was attributable to an increase in both the
Company's production and the increase in prices received for that production.
During this period, the Company's cumulative production increased to 1.90 Bcf of
gas, and 20.0 thousand barrels of condensate, up from 1.76 Bcf of gas, and 9.43
thousand barrels of condensate for the same period in 1998. During the six-month
period ending December 31, 1999, the average product prices were $2.29 per Mcf
and $21.69 per barrel, compared to $1.72 per Mcf and $11.77 per barrel for the
same period in 1998.

     During the six-month period ending December 31, 1999 production expenses
and taxes increased to $1.3 million from $1.2 million in 1998. Direct lease
operating expenses decreased to

                                       21


$0.3 million in 1999 from $0.4 million in 1998 and on a unit of production
basis, to $0.136 per Mcfe in 1999, from $0.225 per Mcfe in 1998. This reduction
was primarily attributable to the effects of restructuring operations and
reductions in operating field staff. Production taxes for this period in 1999
were $0.5 million, compared to $0.25 million in 1998 or $0.238 per Mcfe in 1999,
from $0.143 per Mcfe in 1998. Production taxes are calculated based on a
percentage of revenue from production. Therefore, higher production and higher
prices contributed to the increases.

     Depletion and depreciation expenses remained relatively constant for the
six-month period ending December 31, 1999 to the same period in 1998. On a unit
basis, such expenses decreased to $0.578 per Mcf, from $0.648 in 1998 primarily
as a result of increases in proved reserves.

     General and administrative expenses decreased 58% to $1.7 million during
the six-month period ending December 31, 1999 from $4.0 million for the same
period in 1998. The decrease was attributable to the restructuring implemented
during 1999. Net interest expense for the period increased to $0.3 million in
1999 from $0.1 million in 1998. This increase was attributable to both the
increase in borrowings under the senior credit facility and reduction in cash
balances earning interest.  In November 1999, the Company settled litigation
relating to the plugging and abandonment of the White Estate No. 1 well. The
settlement and legal costs relating to this litigation totaled $1.9 million.

RESULTS OF OPERATIONS - FISCAL YEAR ENDED JUNE 30, 1999 COMPARED TO FISCAL YEAR
ENDED JUNE 30, 1998

     The Company incurred a net loss of $8.9 million for the year ended June 30,
1999 compared to a net loss of $10.6 million for the year ended June 30, 1998.
Oil and gas revenues increased to $7.0 million in fiscal 1999 from $3.6 million
in 1998. This was directly attributable to the Company's drilling and completion
activities in the Green River Basin of Wyoming. The Company's annual production
increased to 4.1 Bcf of gas and 41.9 thousand barrels of condensate during 1999,
up from 1.8 Bcf of gas and 14.0 thousand barrels of condensate during 1998.
During 1999 the average product prices received were $1.54 per Mcf and $15.95
per barrel, compared to an average of $1.81 per Mcf and $13.26 per barrel in
1998.

     Depletion and depreciation expense increased to $1.8 million in 1999 from
$1.4 million in 1998. The increase in depletion and depreciation expense was
attributable to increased production.  The per Mcf equivalent oil and gas
depletion and depreciation rate fell to $0.41 in 1999. The decline in the per
Mcfe depletion and depreciation rate was attributable to the effects of the
ceiling test writedown of $3.4 million incurred in December 1998, additions to
reserves and reduced finding and development costs. The book value of oil and
gas properties was $33.8 million at June 30, 1999, compared to $37.3 million at
June 30, 1998. The causes of this decrease were the sale and write-downs of oil
and gas properties and the costs of drilling of additional wells.

     Production taxes and gathering fees increased to $1.7 million in 1999 from
$0.7 million in 1998. Both increases were directly attributable to increases in
production in the Green River Basin of Wyoming.

     During 1999, the Company recognized a property impairment charge of $3.4
million, as a result of the capitalized cost of oil and gas properties exceeding
a "ceiling" on such costs computed in accordance with GAAP. This impairment was
caused by the lower commodity prices at December 31, 1998. The ceiling test
impairment is a direct line item on the income statement. In June 1999, the
Company sold a working interest in certain undeveloped leaseholds for $5 million
in cash, which had been split between proven and unproven properties and $8.2

                                       22


million in carried work commitments which reduced the carrying value of unproven
properties. The $8.2 million in carried work commitments will not be reflected
on the books until they are incurred which will be in December 1999.

     General and administrative expenses increased to $5.8 million in 1999 from
$3.4 million in 1998. This increase in total general and administrative expenses
was primarily attributable to increases in staffing and activity during the
first and second quarters of fiscal 1999. During the third and fourth quarters,
the Company implemented a restructuring plan to reduce general and
administrative expenses. During fiscal 1999, the Company wrote-off $2.0 million
of debt that had been on the books in excess of two years. These debts were owed
primarily by junior joint venture partners for amounts expended by the Company
in drilling farm-out prospects on these partners' behalf for which the Company
was never reimbursed. The Company evaluated the ability of the joint venture
partners to repay the debts and determined that repayment was unlikely.

     Included in unproven properties is $2.5 million of prepaid environmental
costs, which relate to the Company's agreement to purchase specified nitrogen
oxide emission offsets. These offsets are to be utilized by the Company in the
future development of its oil and gas properties in the Mesa Area as the asset
that will generate the offsets is under construction. Of the total payment, $2.0
million was in the form of a note that bears interest at 10% payable in
installments of $0.75 million and $1.25 million on July 15, 1999 and 2000,
respectively. The $0.2 million of interest on this note at June 30, 1999 has
been capitalized as part of the prepaid environmental cost.

LIQUIDITY AND CAPITAL RESOURCES

     In the twelve-month period ending December 31, 2001 the Company relied on
its existing senior credit facility and cash provided by operations to finance
its capital expenditures. The Company participated in the drilling of 32 gross
(14.62 net) wells in Wyoming and 15 gross (2.53 net) wells in China blocks and
one gross (0.1 net) commitment well on the Getuo block. For the twelve-month
period ending December 31, 2001 net capital expenditures were $58.4 million.  At
December 31, 2001, the Company reported a cash position of $1.4 million compared
to $1.1 million at December 31, 2000.  Working capital at December 31, 2001 was
$(9.3) million as compared to $0.2 million at December 31, 2000.  As of December
31, 2001, the Company had incurred bank indebtedness of $43.0 million and other
long term debt of $3.1 million which was comprised of accrued capital
expenditures that the Company will finance by drawing on the available bank
facility.

     The positive cash flow that the Company continues to produce, along with
the availability under the senior credit facility, are projected to be
sufficient to fund the Company's budgeted capital expenditures for 2001, which
are projected to be $50.0 million.  Of the $50.0 million budget, the Company
plans to spend approximately $35.0 million in Wyoming and approximately $12.5
million in China in 2002. The remaining $2.5 million will go towards seismic,
land and other miscellaneous costs in both areas. Of the $35.0 million for
Wyoming the Company plans to drill or participate in an estimated 25 gross (11.4
net) wells in 2002, of which approximately $17.9 million is for exploration
wells and the remaining $17.1 million will be for development wells. All of the
$12.5 million for China will be for exploratory/appraisal wells. The Company
currently has no budget for acquisitions of properties in 2002.

     As of March 1, 2002, the revolving senior credit facility provides for a
$150.0 million revolving credit line with a borrowing base of $80.0 million.
The credit facility matures on March 1, 2005.  The notes bears interest at
either the bank's prime rate plus a margin of one-half of one percent (0.50%) to
one and one-quarter percent (1.25%) based on the percentage of available credit
drawn or at LIBOR plus a margin of one and one-half percent (1.5%) to two and
one-quarter percent (2.25%) based on the percentage of available credit drawn.
An average annual commitment fee of 0.375% is charged quarterly for any unused
portion of the credit line. The

                                       23


borrowing base is subject to periodic (at least semi-annual) review and
redetermination by the bank and may be decreased or increased depending on a
number of factors including the Company's proved reserves and the bank's
forecast of future oil and gas prices. Additionally, the Company is subject to
quarterly reviews of compliance with the covenants under the bank facility
including minimum coverage ratios relating to interest, working capital, G&A
expenditures and advances to Sino-American Energy. In the event of a default
under the covenants, the Company may not be able to access funds otherwise
available under the facility. The notes are collateralized by a majority of the
Company's proved domestic oil and gas properties and guaranteed by UP Energy and
Ultra Petroleum Corp. At December 31, 2001 the Company had $43.0 million of
outstanding borrowings under this credit facility, with a current average
interest rate of 4.1%. The total amount outstanding at March 1, 2002 was $51.0
million. The Company was in compliance with all loan covenants at December 31,
2001 and 2000.

     During the year ended December 31, 2001, the Company generated cash from
operating activities of $35.6 million as compared to $9.0 million for the year
ended December 31, 2000 and $0.3 million for the year ended December 31, 1999.
Cash flow from operations before changes in non-cash working capital was $27.5
million as compared to $13.0 million for the year ended December 31, 2000 and
$0.3 million for the year ended December 31, 1999.  The increase in cash from
operating activities was attributable to the increase in earnings and DD&A and
the increase in net changes to non-cash working capital items.

     During the year ended December 31, 2001 cash used in investing activities
was to $61.3 million as compared to $24.5 million for the year ended December
31, 2000 and $4.3 million for the year ended December 31, 1999.  The change is
primarily attributable to increased drilling and completion activity.

     During the year ended December 31, 2001 cash provided by financing
activities was $26.0 million as compared to $16.2 million for the year ended
December 31, 2000 and $0.5 million for the year ended December 31, 1999. The
change is primarily attributable to increased borrowing under the senior credit
facility.

     The positive cash flow that the Company continues to produce and the
availability under the senior credit facility are projected to be sufficient to
fund the Company's budgeted capital expenditures for 2002.  However, future cash
flows and continued availability of financing are subject to a number of
uncertainties beyond the Company's control such as production rates, the price
of gas and oil, continued results of the Company's drilling program and the
general condition of the capital markets for oil and gas companies. There can be
no assurances that adequate funding will be available to execute the Company's
planned future capital program.

CRITICAL ACCOUNTING POLICIES

     The Company's significant accounting policies are described in the notes to
the consolidated financial statements.  It is increasingly important to
understand that the application of generally accepted accounting principles
involve certain assumptions, judgments and estimates that affect reported
amounts of assets, liabilities, revenues and expenses.  The application of
principles can result in varying results from company to company.

     The most significant principles that impact the Company and its
subsidiaries relate to oil and gas reserve estimates and deferred taxes.

     The financial statements included in this report contain estimates of the
Company's oil and gas reserves and the discounted future net revenues from those
reserves, as prepared by independent petroleum engineers and/or the Company.
There are numerous uncertainties

                                       24


inherent in estimating quantities of proved oil and gas reserves, including many
factors beyond the control of the Company; and therefore, these estimates are
subject to change.

     We use the asset and liability method of accounting for income taxes.
Under this method, future income tax assets and liabilities are determined based
on differences between the financial statement carrying amounts and their
respective income tax bases (temporary differences).  Management regularly
reviews its deferred taxes assets for recoverability and establishes a valuation
allowance based on historical taxable income, projected future taxable income
and the expected timing of the reversals of existing temporary differences.
During the year, the Company completed the acquisition of Pendaries Petroleum,
Ltd., which gave rise to a deferred tax liability.  Additionally, the Company
fully utilized all of its available net operating carry-forwards attributable to
continuing operations for financial statement purposes.  The change in valuation
allowance reflects management's assessment regarding the future realization of
U.S. deferred tax assets and estimates of future earnings.

RECENTLY ISSUED ACCOUNTING STANDARDS

     In June 2001, the Financial Accounting Standards Board ("FASB") issued
SFAS No. 141, Business Combinations ("SFAS No. 141") and SFAS No. 142, Goodwill
and Other Intangible Assets ("SFAS No. 142").  SFAS No. 141 was effective as of
July 1, 2001 and SFAS No. 142 was effective January 1, 2002.  SFAS No. 141
requires that the purchase method of accounting be used for all business
combinations.  SFAS 141 specifies criteria that intangible assets acquired in a
business combination must meet to be recognized and reported separately from
goodwill.  SFAS No. 142 requires that goodwill and intangible assets with
indefinite useful lives no longer be amortized, but instead tested for
impairment at least annually in accordance with the provisions of SFAS No. 142.
SFAS No. 142 also requires that intangible assets with estimable useful lives be
amortized over their respective estimated useful lives to their estimated
residual values, and reviewed for impairment in accordance with SFAS No. 121 and
subsequently, SFAS No. 144 after its adoption.  The Canadian Institute of
Chartered Accountants ("CICA") has adopted similar standards and accordingly,
there will be no U.S. - Canadian GAAP differences arising from the addition of
these standards.  The Company has no goodwill or intangible assets.

     In June 2001, the FASB issued SFAS No. 143, Accounting for Asset
Retirement Obligations ("SFAS No. 143").  SFAS No. 143 requires the Company to
record the fair value of an asset retirement obligation as a liability in the
period in which it incurs a legal obligation associated with the retirement of
tangible long-lived assets that result from the acquisition, construction,
development and/or normal use of the assets.  The Company will also record a
corresponding asset which is depreciated over the life of the asset.  Subsequent
to the initial measurement of the asset retirement obligation, the obligation
will be adjusted at the end of each period to reflect the passage of time and
changes in the estimated future cash flows underlying the obligation.  The
Company is required to adopt SFAS No. 143 on January 1, 2003.  The Company is
currently assessing the impact, if any, on the Company's consolidated financial
statements for future periods.

     In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment
or Disposal of Long-Lived Assets ("SFAS No. 144"). SFAS No. 144 addresses
financial accounting and reporting for the impairment or disposal of long-lived
assets. This Statement requires that long-lived assets be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Recoverability of assets to
be held and used is measured by a comparison of the carrying amount of an asset
to future net cash flows expected to be generated by the asset. If the carrying
amount of an asset exceeds its estimated future cash flows, an impairment charge
is recognized by the amount by which the carrying amount of the asset exceeds
the fair value of the asset. SFAS No. 144 also broadens the definition of
discontinued operations to include all distinguishable components of an entity
that

                                       25


will be eliminated from ongoing operations. The Company has adopted SFAS 144 as
of January 1, 2002. Because the Company has elected the full-cost method of
accounting for oil and gas exploration and development activities, the
impairment provisions of SFAS 144 do not apply to the Company's oil and gas
assets, which are subject to ceiling limitations. For the Company's non-oil and
gas assets, the method of impairment assessment is unchanged from SFAS 121. The
adoption of SFAS 144 had no impact on the Company's consolidated financial
statements.

CERTAIN CONSIDERATIONS

     Competition. The Company competes with numerous other companies in
virtually all facets of its business. The competitors in development,
exploration, acquisitions and production include the major oil companies as well
as numerous independents, including many that have significantly greater
resources. Therefore, competitors may be able to pay more for desirable leases
and evaluate, bid for and purchase a greater number of properties or prospects
than the financial or personal resources of the Company permit. The ability of
the Company to increase reserves in the future will be dependent on its ability
to select and acquire suitable prospects for future exploration and development.
The availability of a market for oil and natural gas production depends upon
numerous factors beyond the control of producers, including but not limited to
the availability of other domestic or imported production, the locations and
capacity of pipelines, and the effect of federal and state regulations on
production.

     The Company's projects have been financed through debt and internally
generated cash flow. There is competition for capital to finance oil and gas
drilling. The ability of the Company to obtain such financing is uncertain and
can be affected by numerous factors beyond its control. The inability of the
Company to raise capital in the future could have an adverse effect on certain
areas of the business.

     Government Regulations.  The Company's operations are subject to numerous
laws and regulations governing the discharge of materials into the environment
or otherwise relating to environmental protection. These laws and regulations
may:

     . require that the Company acquire permits before commencing drilling;

     . restrict the substances that can be released into the environment in
       connection with drilling and production activities;

     . limit or prohibit drilling activities on protected areas such as wetlands
       or wilderness areas; and

     . require remedial measures to mitigate pollution from former operations,
       such as plugging abandoned wells.

     Under these laws and regulations, the Company could be liable for personal
injury and clean-up costs and other environmental and property damages, as well
as administrative, civil and criminal penalties. The Company maintains limited
insurance coverage for sudden and accidental environmental damages, but does not
maintain insurance coverage for the full potential liability that could be
caused by sudden and accidental environmental damages. Accordingly, the Company
may be subject to liability or may be required to cease production from
properties in the event of environmental damages.

     A significant percentage of the Company's operations are conducted on
public lands. These operations are subject to a variety of on-site security
regulations as well as other permits and authorizations issued by the U.S.
Bureau of Land Management ("BLM"), the Wyoming Department of Environmental
Quality and other agencies. A portion of the Company's acreage is affected by
winter lease stipulations that prohibit exploration, drilling and completing
activities generally from November 15 to May 15, but allow production activities
all year round. To drill wells in Wyoming, the Company is required to file an
Application for Permit to Drill with the Wyoming Oil

                                       26


and Gas Commission. Drilling on acreage controlled by the federal government
requires the filing of a similar application with the BLM. These permitting
requirements may adversely affect the Company's ability to complete its drilling
program at the cost and in the time period currently anticipated. On large-scale
projects, lessees may be required to perform environmental impact statements to
assess the environmental impact of potential development, which can delay
project implementation and/or result in the imposition of the environmental
restrictions that could have a material impact on cost or scope.

     Limited Financial Resources.  The Company's ability to continue exploration
and development of its properties and to replace reserves will be dependent upon
its ability to continue to raise significant additional financing or obtain some
other arrangements with industry partners in lieu of raising financing.  Any
arrangements that may be entered into could be expensive to the Company. There
can be no assurance that the Company will be able to raise additional capital in
light of factors such as the market demand for its securities, the state of
financial markets for independent oil companies (including the markets for
debt), oil and gas prices and general market conditions. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Liquidity and Capital Resources" for a discussion of the Company's capital
budget.

     The Company expects to continue using its bank credit facility to borrow
funds to supplement its available cash. The amount the Company may borrow under
the credit facility may not exceed a borrowing base determined by the lenders
based on their projections of the Company's future production, future production
costs and taxes, commodity prices and other factors. The Company cannot control
the assumptions the lenders use to calculate the borrowing base. The lenders
may, without the Company's consent, adjust the borrowing base at any time. If
the Company's borrowings under the credit facility exceed the borrowing base,
the lenders may require that the Company repay the excess. If this were to
occur, the Company may have to sell assets or seek financing from other sources.
The Company can make no assurances that it would be successful in selling assets
or arranging substitute financing. For a description of the bank credit facility
and its principal terms and conditions, see "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Liquidity and Capital
Resources."

     Interruptions from Severe Weather.  The Company's operations are conducted
principally in the Rocky Mountain region. The weather in this area can be
extreme and can cause interruption in the Company's exploration and production
operations. Moreover, especially severe weather can result in damage to
facilities entailing longer operational interruptions and significant capital
investment. Likewise, the Company's Rocky Mountain operations are subject to
disruption from winter storms and severe cold, which can limit operations
involving fluids and impair access to the Company's facilities. A portion of the
Company's acreage is affected by winter lease stipulations that restrict the
period of time during which operations may be conducted on the leases. The
Company's leases that are affected by the winter stipulations prohibit drilling
and completing activities from late November to mid-May, but allow production
activities all year round.

     The Company Invests Heavily in Exploration.  The Company has historically
invested a significant portion of its capital budget in drilling exploratory
wells in search of unproved oil and gas reserves. The Company cannot be certain
that the exploratory wells it drills will be productive or that it will recover
all or any portion of its investments. In order to increase the chances for
exploratory success, the Company often invests in seismic or other geoscience
data to assist it in identifying potential drilling objectives. Additionally,
the cost of drilling, completing and testing exploratory wells is often
uncertain at the time of the Company's initial investment. Depending on
complications encountered while drilling, the final cost of the well may
significantly exceed that which the Company originally estimated. The Company
capitalizes all direct costs of drilling an unsuccessful exploratory well in the
period in which the well is determined not to be producible in

                                       27


commercial quantities. Under the full-cost method of accounting these costs are
then depleted using the units of production method based on the proven reserves
determined by independent petroleum engineers.

     Operating Hazards and Uninsured Risks.  The oil and gas business involves a
variety of operating risks, including fire, explosion, pipe failure, casing
collapse, abnormally pressured formations, and environmental hazards such as oil
spills, gas leaks, and discharges of toxic gases.  The occurrence of any of
these events with respect to any property operated or owned (in whole or in
part) by the Company could have a material adverse impact on the Company.  The
Company and the operators of its properties maintain insurance in accordance
with customary industry practices and in amounts that management believes to be
reasonable.  However, insurance coverage is not always economically feasible and
is not obtained to cover all types of operational risks.  The occurrence of a
significant event that is not fully insured could have a material adverse effect
on the Company's financial condition.

     Drilling and Operating Risks.  The Company's oil and gas operations are
subject to all of the risks and hazards typically associated with drilling for,
and production and transportation of, oil and gas.  These risks include the
necessity of spending large amounts of money for identification and acquisition
of properties and for drilling and completion of wells.  In the drilling of
exploratory or development wells, failures and losses may occur before any
deposits of oil or gas are found.  The presence of unanticipated pressure or
irregularities in formations, blow-outs or accidents may cause such activity to
be unsuccessful, resulting in a loss of the Company's investment in such
activity.  If oil or gas is encountered, there can be no assurance that it can
be produced in quantities sufficient to justify the cost of continuing such
operations or that it can be marketed satisfactorily.

     Drilling Plans Subject to Change.  This report includes descriptions of the
Company's future drilling plans with respect to its prospects. A prospect is a
property on which the Company's geoscientists have identified what they believe,
based on available seismic and geological information, to be indications of
hydrocarbons. The Company's prospects are in various stages of review. Whether
or not the Company ultimately drills a prospect may depend on the following
factors: receipt of additional seismic data or reprocessing of existing data;
material changes in oil or gas prices; the costs and availability of drilling
equipment; success or failure of wells drilled in similar formations or which
would use the same production facilities; availability and cost of capital;
changes in the estimates of costs to drill or complete wells; the Company's
ability to attract other industry partners to acquire a portion of the working
interest to reduce exposure to costs and drilling risks; decisions of the
Company's joint working interest owners; and the results of the BLM's EIS. The
Company will continue to gather data about its prospects, and it is possible
that additional information may cause the Company to alter its drilling schedule
or determine that a prospect should not be pursued at all.

     Financial Reporting Impact of Full Cost Method of Accounting.  The Company
follows the full cost method of accounting for its oil and gas properties.  A
separate cost center is maintained for expenditures applicable to each country
in which the Company conducts exploration and/or production activities.  Under
such method, the net book value of properties on a country-by-country basis,
less related deferred income taxes, may not exceed a calculated "ceiling."  The
ceiling is the estimated after tax future net revenues from proved oil and gas
properties, discounted at 10% per year.  In calculating discounted future net
revenues, oil and gas prices in effect at the time of the calculation are held
constant, except for changes which are fixed and determinable by existing
contracts.  The net book value is compared to the ceiling on a quarterly basis.
The excess, if any, of the net book value above the ceiling is required to be
written off as an expense.  Under SEC full cost accounting rules, any write-off
recorded may not be reversed even if higher oil and gas prices increase the
ceiling applicable to future periods.  Future price

                                       28


decreases could result in reductions in the carrying value of such assets and an
equivalent charge to earnings.

     Restrictions on Production Due to Being Non-Operator in Bohai Bay.  Because
the Company is not the operator and holds a minority interest it cannot control
the pace of exploration or development in the Bohai Bay properties or major
decisions affecting drilling of wells or the plan for development and
production, although contract provisions give the Company certain consent rights
in some matters. Kerr-McGee's influence over these matters can affect the pace
at which the Company spends money on this project. If Kerr-McGee were to lose
interest in this project, then unless the Bohai Bay properties are sold to
another party, the pace of development of the blocks could slow down or stop
altogether and the blocks may never be developed. The Company currently does not
believe it has sufficient funds to purchase Kerr-McGee's interests in these
blocks if they were offered. On the other hand, if Kerr-McGee were to decide to
accelerate development of this project, the Company could be required to provide
cash to meet its share of costs at a faster pace than anticipated, which might
exceed its ability to raise funds. If, because of this, the Company were unable
to pay our share of costs, it could lose or be forced to sell the Bohai bay
properties or be forced to not participate in the exploration or development of
specific prospects or fields on the blocks, potentially diminishing the value of
the Bohai Bay assets.

     Political, Economic or International Factors Affecting China.  Ownership of
property interests and production operations in areas outside the United States
are subject to various risks inherent in foreign operations. These risks may
include:

     . loss of revenue, property and equipment as a result of expropriation,
       nationalization, war or insurrections;

     . increases in taxes and governmental royalties;

     . renegotiation of contracts with governmental entities and quasi-
       governmental agencies;

     . change in laws and policies governing operations of foreign based
       companies;

     . labor problems;

     . other uncertainties arising out of foreign government sovereignty over
       our international operations; and

     . currency restrictions and exchange rate fluctuations;

     Tensions between China and its neighbors or various Western countries,
especially the United States, changes in internal Chinese leadership, social or
political disruptions within China, a downturn in the Chinese economy, or a
change in Chinese laws or attitudes toward foreign investment could make China
an unfavorable environment in which to invest. Although all the foreign interest
owners in the Bohai Bay properties have the right to sell production in the
world market, the regulation of the concession by China, and the possible
participation by China National Offshore Oil Company as a large working interest
owner, make Chinese internal and external affairs important to the investment in
the Bohai Bay. If any of these negative events were to occur, it could lead to a
decision that there is an intolerable level of risk in continuing with the
investment, or the Company may be unable to attract equity investors or lenders,
or satisfy any then-existing lenders.

     In addition, in the event of a dispute arising from foreign operations, the
Company may be subject to the exclusive jurisdiction of foreign courts or may
not be successful in subjecting foreign persons to the jurisdiction of the
courts of the United States.

     Operating Risk in China.  Offshore operations, such as our Bohai Bay
properties, are subject to a variety of operating risks specific to the marine
environment, such as capsizing, collisions and/or loss from typhoons or other
adverse weather conditions. These conditions can

                                       29


cause substantial damage to facilities and interrupt production. As a result,
the Company could incur substantial liabilities that could result in financial
losses or failure.

CERTAIN DEFINITIONS

 TERMS USED TO DESCRIBE QUANTITIES OF OIL AND NATURAL GAS

     . Bbl -- One stock tank barrel, or 42 US gallons liquid volume, of crude
       oil or other liquid hydrocarbons.

     . Bcf -- One billion cubic feet of natural gas.

     . Bcfe -- One billion cubic feet of natural gas equivalent.

     . BOE -- One barrel of oil equivalent, converting gas to oil at the ratio
       of 6 Mcf of gas to 1 Bbl of oil.

     . MBbl -- One thousand Bbls.

     . Mcf -- One thousand cubic feet of natural gas.

     . Mcfe -- One thousand cubic feet of natural gas equivalent.

     . MMBbl -- One million Bbls of oil or other liquid hydrocarbons.

     . MMcf -- One million cubic feet of natural gas.

     . MBOE -- One thousand BOE.

     . MMBOE -- One million BOE.

 TERMS USED TO DESCRIBE THE COMPANY'S INTERESTS IN WELLS AND ACREAGE

     . Gross oil and gas wells or acres -- The Company's gross wells or gross
       acres represent the total number of wells or acres in which the Company
       owns a working interest.

     . Net oil and gas wells or acres -- Determined by multiplying "gross" oil
       and natural gas wells or acres by the working interest that the Company
       owns in such wells or acres represented by the underlying properties.

 TERMS USED TO ASSIGN A PRESENT VALUE TO THE COMPANY'S RESERVES

     . Standard measure of proved reserves -- The present value, discounted at
       10%, of the pre-tax future net cash flows attributable to estimated net
       proved reserves. The Company calculates this amount by assuming that it
       will sell the oil and gas production attributable to the proved reserves
       estimated in its independent engineer's reserve report for the prices it
       received for the production on the date of the report, unless it had a
       contract to sell the production for a different price. The Company also
       assumes that the cost to produce the reserves will remain constant at the
       costs prevailing on the date of the report. The assumed costs are
       subtracted from the assumed revenues resulting in a stream of future net
       cash flows. Estimated future income taxes using rates in effect on the
       date of the report are deducted from the net cash flow stream. The after-
       tax cash flows are discounted at 10% to result in the standardized
       measure of the Company's proved reserves.

                                       30


     . Pre-tax discounted present value -- The discounted present value of
       proved reserves is identical to the standardized measure, except that
       estimated future income taxes are not deducted in calculating future net
       cash flows. The Company discloses the discounted present value without
       deducting estimated income taxes to provide what it believes is a better
       basis for comparison of its reserves to the producers who may have
       different tax rates.

 TERMS USED TO CLASSIFY OUR RESERVE QUANTITIES

     . Proved reserves -- The estimated quantities of crude oil, natural gas and
       natural gas liquids which, upon analysis of geological and engineering
       data, appear with reasonable certainty to be recoverable in the future
       from known oil and natural gas reservoirs under existing economic and
       operating conditions.

     The SEC definition of proved oil and gas reserves, per Article 4-10(a)(2)
of Regulation S-X, is as follows:

     Proved oil and gas reserves. Proved oil and gas reserves are the estimated
quantities of crude oil, natural gas, and natural gas liquids which geological
and engineering data demonstrate with reasonable certainty to be recoverable in
future years from known reservoirs under existing economic and operating
conditions, i.e., prices and costs as of the date the estimate is made. Prices
include consideration of changes in existing prices provided only by contractual
arrangements, but not on escalations based upon future conditions.

     (a) Reservoirs are considered proved if economic producibility is supported
by either actual production or conclusive formation test. The area of a
reservoir considered proved includes (A) that portion delineated by drilling and
defined by gas-oil and/or oil-water contacts, if any; and (B) the immediately
adjoining portions not yet drilled, but which can be reasonably judged as
economically productive on the basis of available geological and engineering
data. In the absence of information on fluid contacts, the lowest known
structural occurrence of hydrocarbons controls the lower proved limit of the
reservoir.

     (b) Reserves which can be produced economically through application of
improved recovery, techniques (such as fluid injection) are included in the
"proved" classification when successful testing by a pilot project, or the
operation of an installed program in the reservoir, provides support for the
engineering analysis on which the project or program was based.

     (c) Estimates of proved reserves do not include the following: (1) oil that
may become available from known reservoirs but is classified separately as
"indicated additional reserves"; (2) crude oil, natural gas, and natural gas
liquids, the recovery of which is subject to reasonable doubt because of
uncertainty as to geology, reservoir characteristics, or economic factors; (3)
crude oil, natural gas, and natural gas liquids, that may occur in undrilled
prospects; and (4) crude oil, natural gas, and natural gas liquids, that may be
recovered from oil shales, coal, gilsonite and other such sources.

     . Proved developed reserves -- Proved reserves that can be expected to be
       recovered through existing wells with existing equipment and operating
       methods.

     . Proved undeveloped reserves -- Proved reserves that are expected to be
       recovered from new wells on undrilled acreage, or from existing wells
       where a relatively major expenditure is required.

                                       31


 TERMS WHICH DESCRIBE THE COST TO ACQUIRE THE COMPANY'S RESERVES

     . Finding costs -- The Company's finding costs compare the amount the
       Company spent to acquire, explore and develop its oil and gas properties,
       explore for oil and gas and to drill and complete wells during a period,
       with the increases in reserves during the period. This amount is
       calculated by dividing the net change in the Company's evaluated oil and
       property costs during a period by the change in proved reserves plus
       production over the same period. The Company's finding costs as of
       December 31 of any year represent the average finding costs over the
       three-year period ending December 31 of that year.

 TERMS WHICH DESCRIBE THE PRODUCTIVE LIFE OF A PROPERTY OR GROUP OF PROPERTIES

     . Reserve life -- A measure of the productive life of an oil and gas
       property or a group of oil and gas properties, expressed in years.
       Reserve life for the years ended December 31, 2001, 2000 or 1999 equal
       the estimated net proved reserves attributable to a property or group of
       properties divided by production from the property or group of properties
       for the four fiscal quarters preceding the date as of which the proved
       reserves were estimated.

 TERMS USED TO DESCRIBE THE LEGAL OWNERSHIP OF THE COMPANY'S OIL AND GAS
 PROPERTIES

     . Royalty interest -- A real property interest entitling the owner to
       receive a specified portion of the gross proceeds of the sale of oil and
       natural gas production or, if the conveyance creating the interest
       provides, a specific portion of oil and natural gas produced, without any
       deduction for the costs to explore for, develop or produce the oil and
       natural gas. A royalty interest owner has no right to consent to or
       approve the operation and development of the property, while the owners
       of the working interests have the exclusive right to exploit the mineral
       on the land.

     . Working interest -- A real property interest entitling the owner to
       receive a specified percentage of the proceeds of the sale of oil and
       natural gas production or a percentage of the production, but requiring
       the owner of the working interest to bear the cost to explore for,
       develop and produce such oil and natural gas. A working interest owner
       who owns a portion of the working interest may participate either as
       operator or by voting his percentage interest to approve or disapprove
       the appointment of an operator and drilling and other major activities in
       connection with the development and operation of a property.

 TERMS USED TO DESCRIBE SEISMIC OPERATIONS

     . Seismic data -- Oil and gas companies use seismic data as their
       principal source of information to locate oil and gas deposits, both to
       aid in exploration for new deposits and to manage or enhance production
       from known reservoirs. To gather seismic data, an energy source is used
       to send sound waves into the subsurface strata. These waves are reflected
       back to the surface by underground formations, where they are detected by
       geophones which digitize and record the reflected waves. Computers are
       then used to process the raw data to develop an image of underground
       formations.

     . 2-D seismic data -- 2-D seismic survey data has been the standard
       acquisition technique used to image geologic formations over a broad
       area. 2-D seismic data is collected by a single line of energy sources
       which reflect seismic waves to a single line of geophones. When
       processed, 2-D seismic data produces an image of a single vertical plane
       of sub-surface data.

                                       32


     . 3-D seismic -- 3-D seismic data is collected using a grid of energy
       sources, which are generally spread over several miles. A 3-D survey
       produces a three dimensional image of the subsurface geology by
       collecting seismic data along parallel lines and creating a cube of
       information that can be divided into various planes, thus improving
       visualization. Consequently, 3-D seismic data is a more reliable
       indicator of potential oil and natural gas reservoirs in the area
       evaluated.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     The Company's major market risk exposure is in the pricing applicable to
its gas production. Realized pricing is primarily driven by the prevailing price
for crude oil and spot prices applicable to Ultra's US natural gas production.
Historically, prices received for gas production have been volatile and
unpredictable. Pricing volatility is expected to continue. Gas price
realizations ranged from a monthly low of  $1.72 per Mcf to a monthly high of
$7.61 per Mcf during 2001.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

          INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                          Page
                                                                          ----

          Independent Auditors' Report

          Consolidated Balance Sheets December 31, 2001 and 2000

          Consolidated Statements of Operations and Deficit for the
          Years Ended December 31, 2001, 2000, the Six-Months Ended
          December 31, 1999 and Year Ended June 30, 1999

          Consolidated Statements of Stockholders' Equity for the
          Years Ended December 31, 2001, 2000, the Six-Months Ended
          December 31, 1999 and Year Ended June 30, 1999

          Consolidated Statements of Cash Flow for the Years Ended
          December 31, 2001, 2000, the Six-Months Ended December 31,
          1999 and Year Ended June 30, 1999

          Notes to Consolidated Financial Statements

ITEM 9.   CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURES.

          None


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The information required by this item will be included in our definitive
proxy statement, which will be filed not later than 120 days after December 31,
2001 and is incorporated herein by reference.

                                       33


ITEM 11.  EXECUTIVE COMPENSATION.

     The information required by this item will be included in our definitive
proxy statement, which will be filed not later than 120 days after December 31,
2001 and is incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The information required by this item will be included in our definitive
proxy statement, which will be filed not later than 120 days after December 31,
2001 and is incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The information required by this item will be included in our definitive
proxy statement, which will be filed not later than 120 days after December 31,
2001 and is incorporated herein by reference.

                                    PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

     (a)  The following documents are filed as part of this report:

          1. Financial Statements: See Index to Consolidated Financial
             Statements in Item 8.

          2. Financial Statement Schedules:  None

          3. Exhibits. The following Exhibits are filed herewith pursuant to
             Rule 601 of the Regulation S-K or are incorporated by reference to
             previous filings. Exhibits designated with a "+" constitute a
             management contract or compensatory plan or arrangement required to
             be filed as an exhibit pursuant to Item 14(c) of Form 10-K.

Exhibit Number      Description
- --------------      -----------

         3.1        Articles of Incorporation of Ultra Petroleum Corp. -
                    (incorporated by reference to Exhibit 3.1 of the Company's
                    Quarterly Report on Form 10-Q for the period ended June 30,
                    2001)

         3.2        By-Laws of Ultra Petroleum Corp. - (incorporated by
                    reference to Exhibit 3.2 of the Company's Quarterly Report
                    on Form 10-Q for the period ended June 30, 2001)

         4.1        Specimen common share certificate - (incorporated by
                    reference to Exhibit 4.1 of the Company's Quarterly Report
                    on Form 10-Q for the period ended June 30, 2001)

        10.1        First Amended and Restated Credit Agreement dated March 1,
                    2002 among Bank One, NA, Union Bank of California, N.A.,
                    Guaranty Bank, FSB, Hibernia National Bank, Ultra Resources,
                    Inc. and Banc One Capital Markets, Inc.

                                       34


       10.2    First Amendment to Credit Agreement dated July 19, 2001
               (incorporated by reference to Exhibit 10.1 to the Company's
               Quarterly Report on Form 10-Q for the period ended September 30,
               2001)

       10.3    Credit Agreement dated March 22, 2000 (incorporated by reference
               to Exhibit 10.1 of the Company's Quarterly Report on Form 10-Q
               for the period ended June 30, 2001)

       10.4    Ratification of and Amendment to Mortgage dated February 15,
               2001 (incorporated by reference to Exhibit 10.2 of the Company's
               Quarterly Report on Form 10-Q for the period ended June 30, 2001)

       10.5    Articles of Merger dated July 16, 2001 (incorporated by
               reference to Exhibit 10.1 to the Company's Quarterly Report on
               Form 10-Q for the period ended September 30, 2001)

       10.6    Plan of Merger and Reorganization dated July 16, 2001
               (incorporated by reference to Exhibit 10.1 to the Company's
               Quarterly Report on Form 10-Q for the period ended September 30,
               2001)

       21.1    Subsidiaries of the Company

       23.1    Consent of Netherland Sewell & Associates, Inc.

     (b)  Reports on Form 8-K

               None

                                       35


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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.

                              ULTRA PETROLEUM CORP.


Date:  March 29, 2002         By:    /s/ Michael D. Watford
                                     ------------------------------------------
                              Name:  Michael D. Watford
                              Title: Director, Chairman of the Board, CEO
                                     and President


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

       SIGNATURE                         TITLE                 DATE

/s/ Michael D. Watford     Chairman, Chief Executive      March 29, 2002
- -------------------------      Officer and President
  Michael D. Watford


/s/ W. Charles Helton      Director                       March 29, 2002
- -------------------------
 W. Charles Helton


/s/ James E. Nielson       Director                       March 29, 2002
- -------------------------
 James E. Nielson


/s/ Robert E. Rigney       Director                       March 29, 2002
- -------------------------
 Robert E. Rigney


/s/ James C. Roe           Director                       March 29, 2002
- -------------------------
 James C. Roe


/s/ F. Fox Benton III      Vice President,                March 29, 2002
- -------------------------  Business Development
  F. Fox Benton III        and Finance

                                      36


MANAGEMENT'S REPORT

The consolidated financial statements and all other information in the annual
report are the responsibility of management.  The consolidated financial
statements and the financial information appearing in the annual report have
been prepared in accordance with accounting principles generally accepted in
Canada, except for the supplemental disclosures regarding oil and gas producing
activities which have been prepared in accordance with disclosure standards
generally accepted in the United States of America.

Management has designed and maintains a system of internal accounting controls,
policies and procedures in order to provide for the safeguarding of assets and
preparation of relevant, reliable and timely financial information.

External auditors, appointed by the shareholders, have examined the consolidated
financial statements. The Board of Directors has reviewed the consolidated
financial statements with management and the auditors, and has approved the
statements.


/s/ Michael D. Watford                  /s/ Kristen J. Miller
- -------------------------------         --------------------------------
Michael D. Watford                      Kristen J. Miller
Chief Executive Officer                 Financial Reporting Manager
March 18, 2002


AUDITORS' REPORT

To the Shareholders of
Ultra Petroleum Corporation

We have audited the consolidated balance sheets of Ultra Petroleum Corporation
and subsidiaries as at December 31, 2001 and 2000, and the consolidated
statements of operations and deficit, shareholders' equity and cash flows for
the years ended December 31, 2001 and 2000, the six months ended December
31,1999 and the year ended June 30, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform an audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, these financial statements present fairly, in all material
respects, the financial position of the Company as at December 31, 2001 and
2000, and the results of its operations and its cash flows for the years ended
December 31, 2001 and 2000, the six months ended December 31,1999 and the year
ended June 30, 1999, in accordance with accounting principles generally accepted
in Canada. As required by the Company Act (British Columbia), we report that, in
our opinion, these principles have been applied on a consistent basis.


/s/ KPMG, LLP
- ---------------------------
KPMG, LLP
Denver, Colorado
March 18, 2002


ULTRA PETROLEUM CORPORATION
CONSOLIDATED BALANCE SHEETS






(Expressed in U.S. Dollars)                                                             December 31,
                                                                            -------------------------------------------
                                                                                2001                           2000
                                                                            ------------                   ------------
                                                                                                    
ASSETS
Current Assets
  Cash and cash equivalents                                                 $  1,379,462                   $  1,143,591
  Restricted cash                                                                207,179                        200,126
  Accounts receivable, less allowance of $250,000                              7,358,742                      8,278,538
    at December 31, 2000 and 1999
  Prepaid drilling costs and other current assets                              2,823,613                        839,892
  Note receivable (Note 8)                                                             -                      2,530,976
                                                                            ------------                   ------------
                                                                              11,768,996                     12,993,123
Oil and gas properties, using the full
  cost method of accounting (Note 3)                                         155,221,187                     59,728,715
Capital assets (Note 4)                                                          592,605                        455,448
                                                                            ------------                   ------------
TOTAL ASSETS                                                                $167,582,788                   $ 73,177,286
                                                                            ============                   ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Accounts payable and accrued liabilities                                  $ 21,096,348                   $ 12,752,483
Long-term debt (Note 5)                                                       46,092,928                     24,530,612
Deferred income taxes                                                          4,974,008
Deferred revenue                                                                 100,000                        200,000
Shareholders' equity:
  Share capital (Note 6)                                                      92,585,148                     50,838,663
  Retained Earnings (Deficit)                                                  2,734,356                    (15,144,472)
                                                                            ------------                   ------------
                                                                              95,319,504                     35,694,191
                                                                            ------------                   ------------
Commitments and contingencies (Note 12)

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                  $167,582,788                   $ 73,177,286
                                                                            ============                   ============

See accompanying notes to consolidated financial statements.

Approved on behalf of the Board:


 /s/ Michael D. Watford                                                                /s/ James E. Nielson
- -------------------------------                                                       ----------------------------------
Michael D. Watford, Director                                                          James E. Nielson, Director



ULTRA PETROLEUM CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS AND DEFICIT




                                                                                                Six Months
(Expressed in U.S. Dollars)                                      Year Ended                        Ended           Year Ended
                                               ----------------------------------------------  -------------      -------------
                                                December 31,     December 31,    December 31,   December 31,         June 30
                                                    2001            2000             1999           1999               1999
                                               ----------------------------------------------   ------------       ------------
                                                                                 (unaudited)
                                                                                                  
REVENUES:
 Natural gas sales                             $ 38,204,298    $ 19,399,001     $  8,229,984    $  4,352,184       $  6,352,315
 Oil sales                                        2,996,955       1,603,635          746,722         433,627            670,023
                                               ------------    ------------     ------------    ------------       ------------
                                                 41,201,253      21,002,636        8,976,706       4,785,811          7,022,338
                                               ------------    ------------     ------------    ------------       ------------
EXPENSES:
 Production expenses and taxes                    9,023,271       4,241,020        2,714,966       1,329,034          2,571,081
 Depletion and depreciation                       6,687,433       3,162,568        2,105,663       1,186,395          1,794,307
 Ceiling test write-down                                  -               -                -               -          3,416,786
 Bad debt expense (recovery)                              -               -        1,983,828         (35,588)         2,019,416
 General and administrative                       4,231,214       3,078,156        3,556,564       1,667,846          5,861,125
 Interest                                         1,687,172         802,364          679,491         344,284            576,506
                                               ------------    ------------     ------------    ------------       ------------
                                                 21,629,090      11,284,108       11,040,512       4,491,971         16,239,221

OPERATING INCOME (LOSS)                          19,572,163       9,718,528       (2,063,806)        293,840         (9,216,883)

OTHER INCOME (EXPENSE):
 Interest                                           173,411          87,879           33,900          18,219            151,709
 Other                                              220,016          83,519          135,008               -            135,008
 Lawsuit settlement (Note 12)                             -               -       (1,875,610)     (1,875,610)                 -
                                               ------------    ------------     ------------    ------------       ------------
                                                    393,427         171,398       (1,706,702)     (1,857,391)           286,717
                                               ------------    ------------     ------------    ------------       ------------
INCOME (LOSS) FOR THE PERIOD BEFORE              19,965,590       9,889,926       (3,770,508)     (1,563,551)        (8,930,166)
   INCOME TAXES

Income tax provision - deferred                   2,086,762               -                -               -                  -

INCOME (LOSS) FOR THE PERIOD                     17,878,828       9,889,926       (3,770,508)     (1,563,551)        (8,930,166)

DEFICIT, beginning of period                    (15,144,472)    (25,034,398)     (21,263,890)    (23,470,847)       (14,540,681)
                                               ------------    ------------     ------------    ------------       ------------
DEFICIT, end of period                         $  2,734,356    $ (5,254,546)    $(28,804,906)   $(26,597,949)      $(23,470,847)
                                               ============    ============     ============    ============       ============
INCOME (LOSS) PER COMMON SHARE -
  BASIC                                        $       0.25    $       0.17     $      (0.07)   $      (0.03)      $      (0.16)
                                               ============    ============     ============    ============       ============
INCOME (LOSS) PER COMMON SHARE -
   FULLY DILUTED                               $       0.24    $       0.17     $      (0.07)   $      (0.03)      $      (0.16)
                                               ============    ============     ============    ============       ============
Weighted average common shares
 outstanding - basic                             72,371,839      56,821,748       56,446,086      56,670,808         55,804,459
                                               ============    ============     ============    ============       ============
Weighted average common shares
 outstanding - fully diluted                     75,931,529      58,438,783       56,446,086      56,670,808         55,804,459
                                               ============    ============     ============    ============       ============


See accompanying notes to consolidated financial statements.


ULTRA PETROLEUM CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY




Share Capital

Authorized
10,000,000 preferred shares
100,000,000 common shares                        Year Ended                      Year Ended                       Year Ended
                                              December 31, 2001              December 31, 2000                December 31, 1999
                                      ------------------------------------------------------------     ----------------------------
Issued                                     Number        Amount            Number        Amount             Number        Amount
                                      ------------------------------------------------------------     ----------------------------
                                                                                                  
   Common Shares
    Balance, beginning of year           56,939,762   $ 50,838,663       56,751,125   $ 50,666,631        56,493,725   $ 50,485,327
      Employee stock option plan            701,500        611,387            5,000          4,032           257,400        181,304
      Employee stock plan                   682,198      1,098,448          119,403         80,000                 -              -
      Acreage option purchase                     -              -           64,234         88,000                 -              -
      Merger with Pendaries
       Petroleum Ltd.                    40,036,650              -                -              -                 -              -
                                         ----------   ------------       ----------   ------------        ----------   ------------
      Balance, end of period             73,318,418   $ 92,585,148       56,939,762   $ 50,838,663        56,751,125   $ 50,666,631
                                         ==========   ============       ==========   ============        ==========   ============
Retained earnings (deficit)
    Balance, beginning of year                         (15,144,472)                    (25,034,398)                     (21,263,890)
     Earnings for period                                17,878,828                       9,889,926                       (3,770,508)
                                                      ------------                    ------------                     ------------
   Balance, end of period                                2,734,356                     (15,144,472)                     (25,034,398)
                                                      ============                    ============                     ============

                                             Six Months Ended                   Year Ended
                                             December 31, 1999                 June 30, 1999
                                      ------------------------------------------------------------
Issued                                     Number        Amount            Number        Amount
                                      ------------------------------------------------------------
  Common Shares
    Balance, beginning of year           56,493,725   $ 50,485,327       48,091,715   $ 32,312,036
      Employee stock option plan            257,400        181,304        1,165,910        572,849
      Conversion of special warrants              -              -        7,236,100     17,600,442
                                         ----------   ------------       ----------   ------------
   Balance, end of period                56,751,125   $ 50,666,631       56,493,725   $ 50,485,327
                                         ==========   ============       ==========   ============
Retained earnings (deficit)
   Balance, beginning of year                          (23,470,847)                    (14,540,681)
      Earnings for period                               (1,563,551)                     (8,930,166)
                                                      ------------                    ------------
     Balance, end of period                            (25,034,398)                    (23,470,847)
                                                      ============                    ============



ULTRA PETROLEUM  CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOW


                                                                                                     Six Months
                                                                      Year Ended                        Ended          Year Ended
                                                      --------------------------------------------   -----------------------------
                                                      December 31,    December 31,    December 31,    December 31,       June 30,
                                                          2001            2000            1999            1999            1999
                                                      ------------    ------------    ------------   -------------     ----------
                                                                                                       
                                                                                      (unaudited)
CASH PROVIDED BY (USED IN):

OPERATING ACTIVITIES:
Income (loss) for the year                            $ 17,878,828    $  9,889,926     $(3,770,508)    $(1,563,551)   $ (8,930,166)
Add (deduct):
  Items not involving cash:
    Depletion and depreciation                           6,687,433       3,162,568       2,105,663       1,186,395       1,794,307
    Deferred income taxes                                2,086,762
    Ceiling test write-down                                      -               -               -               -       3,416,786
    Provision for bad debts                                      -               -       1,983,828               -       2,019,416
    Stock compensation                                     848,448               -               -               -               -
  Net changes in non-cash working capital:
    Restricted cash                                         (7,053)        390,145        (413,802)        379,272        (856,062)
    Accounts receivable                                    919,796      (5,740,728)      2,748,840          26,782       6,640,176
    Prepaid expenses and other current assets           (1,983,721)       (511,023)      2,348,214          49,896        (186,058)
    Note receivable                                       (683,137)              -               -               -         750,000
    Accounts payable and accrued liabilities             9,962,508       1,955,546      (4,570,146)        645,533      (2,635,020)
    Deferred revenue                                      (100,000)       (100,000)       (100,000)        (50,000)       (100,000)
                                                      ------------------------------------------------------------------------------
                                                        35,609,864       9,046,434         332,089         674,327       1,913,379
                                                      ------------------------------------------------------------------------------
INVESTING ACTIVITIES:
    Oil and gas property expenditures                  (61,330,153)    (22,157,020)     (9,318,200)     (6,187,786)    (21,996,324)
    Note receivable                                              -      (2,530,976)              -               -               -
    Purchase of capital assets                            (317,592)       (212,300)        (22,392)        (45,054)        (58,319)
    Proceeds from sale of oil and gas properties           312,365         359,764       5,000,000       4,608,712      21,038,000
                                                      ------------------------------------------------------------------------------
                                                       (61,335,380)    (24,540,532)     (4,340,592)     (1,624,128)     (1,016,643)
FINANCING ACTIVITIES:
    Long-term debt, net                                 25,350,000      16,063,966         116,646         387,485      (6,583,126)
    Issuance of shares                                     611,387         172,032         369,183         181,304         572,849
                                                      ------------------------------------------------------------------------------
                                                        25,961,387      16,235,998         485,829         568,789      (6,010,277)
                                                      ------------------------------------------------------------------------------
INCREASE (DECREASE) IN CASH
      DURING THE PERIOD                                    235,871         741,900      (3,522,674)       (381,012)     (5,113,541)

CASH AND CASH EQUIVALENTS,
         beginning of period                             1,143,591         401,691       3,924,365         782,702       5,896,243
                                                      ------------------------------------------------------------------------------

CASH AND CASH EQUIVALENTS,
         end of period                                $  1,379,462    $  1,143,591     $   401,691     $   401,691    $    782,702
                                                      =============================================================================
SUPPLEMENTAL INFORMATION
   Cash paid for:
     Interest                                         $  1,687,172    $    802,364     $   679,491     $   564,810    $    454,742
     Income taxes                                     $     10,000    $     25,000     $     3,000     $     3,000    $          -

   Supplemental schedule of non-cash
          investing activities
     Acquisitions
      Fair value of assets acquired                   $ 43,950,263    $          -    $          -    $          -    $          -
      Less:  liabilities assumed                        (4,225,978)              -               -               -               -
      Cash acquired                                        312,365               -               -               -               -
                                                      ------------------------------------------------------------------------------
     Fair value of stock issued                       $ 40,036,650    $          -    $          -    $          -    $          -
                                                      ==============================================================================


See accompanying notes to consolidated financial statements


ULTRA PETROLEUM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Expressed in U.S. dollars unless otherwise noted)

Years ended December 31, 2001 and 2000, six months ended December 31, 1999 and
year ended June 30, 1999.

DESCRIPTION OF THE BUSINESS

Ultra Petroleum Corporation (the "Company") is an independent oil and gas
company engaged in the acquisition, exploration, development, and production of
oil and gas properties.  The Company was incorporated under the laws of British
Columbia, Canada.  At March 1, 2000 the "Company" was continued under the laws
of the Yukon Territory, Canada. The Company's principal business activities are
in the Green River Basin of southwest Wyoming and Bohai Bay, China.

1.  SIGNIFICANT ACCOUNTING POLICIES:

Fiscal year change.  The Company changed its fiscal year-end to a calendar year-
end effective December 31, 1999.  The six month transition period ended December
31, 1999 is presented herein.

(a) Basis of presentation and principles of consolidation:

The consolidated financial statements include the accounts of the Company and
its wholly owned subsidiaries, Ultra Petroleum (U.S.A.) Inc., Ultra Resources,
Inc, Pendaries Petroleum Ltd. and Sino-American Energy Corporation.

All material inter-company transactions and balances have been eliminated upon
consolidation.

(b) Accounting principles:

The consolidated financial statements are prepared in accordance with accounting
principles generally accepted in Canada.

(c) Revenue recognition and deferred revenue:

Revenues from oil and gas operations are recognized at the time the oil is sold
or natural gas is delivered. The cash received upon dedicating certain
production volumes to a gas pipeline is deferred and is being included in
natural gas sales on a straight line basis over the term of the five year
dedication.

(d) Cash and cash equivalents:

We consider all highly liquid investments with an original maturity of three
months or less to be cash equivalents.

(e) Restricted cash:

Restricted cash represents cash received by the Company from production sold
where the final division of ownership of the production is unknown or in
dispute.  Wyoming law requires that these funds be held in a federally insured
bank in Wyoming.

(f) Capital assets:

Capital assets are recorded at cost and depreciated using the declining-balance
method based on a seven-year useful life.

(g) Oil and gas properties:

The Company uses the full cost method of accounting for oil and gas operations
whereby all costs associated with the exploration for and development of oil and
gas reserves are capitalized to the Company's cost centers. Such costs include
land acquisition costs, geological and geophysical expenses, carrying charges on
non-producing properties, costs of drilling both productive and non-productive
wells and overhead charges directly related to acquisition, exploration and
development activities.  Separate cost centers are maintained for each country
in which the Company has operations.  During 2000 and 1999, the Company's
primary oil and gas operations were conducted in the United States.  During
2001, the Company began drilling activities in Bohai Bay, China.

The capitalized costs, together with the costs of production equipment, are
depleted using the units-of-production method based on the proven reserves as
determined by independent petroleum engineers. Oil and gas reserves and
production are converted into equivalent units based upon relative energy
content.

Costs of acquiring and evaluating unproved properties are initially excluded
from the costs subject to depletion.  These unproved properties are assessed
periodically to ascertain whether impairment has occurred.  When proved reserves
are assigned or the property is considered to be impaired, the cost of the
property or the amount of the impairment is added to the costs subject to
depletion.

The total capitalized cost of oil and gas properties less accumulated depletion
is limited to an amount equal to the estimated future net cash flows from proved
reserves, discounted at 10%, using year-end prices, plus the cost (net of
impairment) of unproved properties as adjusted for related tax effects (the
"full cost ceiling test limitation").

Proceeds from the sale of oil and gas properties are applied against capitalized
costs, with no gain or loss recognized, unless such a sale would significantly
alter the rate of depletion.

Substantially all of the Company's exploration, development and production
activities are conducted jointly with others and, accordingly, these financial
statements reflect only the Company's proportionate interest in such activities.


(h) Income taxes:

The Company uses the asset and liability method of accounting for income taxes
under which deferred tax assets and liabilities are recognized for the future
tax consequences.  Accordingly, deferred tax liabilities and assets are
determined based on the temporary differences between the financial statement
and tax basis of assets and liabilities, using the enacted tax rates in effect
for the year in which the differences are expected to reverse.

(i) Foreign currency translation:

The Company has adopted the United States dollar as its reporting currency,
which is also its functional currency. The Company and its subsidiaries are
considered to be integrated operations and accounts in Canadian dollars are
translated using the temporal method. Under this method, monetary assets and
liabilities are translated at the rates of exchange in effect at the balance
sheet date; non-monetary assets at historical rates and revenue and expense
items at the average rates for the period other than depletion and depreciation
which are translated at the same rates of exchange as the related assets. The
net effect of the foreign currency translation is included in current
operations.

(j) Earnings (loss) per share:

Basic earnings (loss) per share is computed by dividing net earnings (loss)
attributable to common stock by the weighted average number of common shares
outstanding during each period. Diluted earnings (loss) per share is computed
by adjusting the average number of common shares outstanding for the dilutive
effect, if any, of stock options. The Company uses the treasury stock method to
determine the dilutive effect.

The following table provides a reconciliation of the components of basic and
diluted net income per common share for the years ended December 31, 2001 and
2000, the six months ended December 31, 1999 and the year ended June 30, 1999:



                                                                                                For the six
                                                                                                months ended   For the year
                                                             For the years ended December 31,    December 31,  ended June 30,
                                                                2001                  2000           1999          1999
                                                            ---------------------------------   -------------  --------------
                                                                                                   
Net income (loss)                                           $17,878,828           $ 9,889,926     $(1,563,551)   $(8,930,166)
                                                            ===========           ===========     ===========    ===========
Weighted average common shares outstanding
 during the period                                           72,371,839            56,821,748      56,670,808     55,804,459
Effect of dilutive instruments                                3,559,690             1,617,035               -              -
                                                            -----------           -----------     -----------    -----------
Weighted average common shares outstanding during the
 period including the effects of dilutive instruments        75,931,529            58,438,783      56,670,808     55,804,459
                                                            ===========           ===========     ===========    ===========
Basic earnings (loss) per share                             $      0.25           $      0.17     $     (0.03)   $     (0.16)
                                                            ===========           ===========     ===========    ===========
Diluted earnings (loss) per share                           $      0.24           $      0.17     $     (0.03)   $     (0.16)
                                                            ===========           ===========     ===========    ===========
Number of shares not included in dilutive earnings
 (loss) per share that would have been antidilutive
 because the exercise price was greater than the
 average market price of the common shares.                   373,942                       -       1,026,122        359,167
                                                            ===========           ===========     ===========    ===========


(k) Use of estimates:

Preparation of consolidated financial statements in accordance with generally
accepted accounting principles in Canada requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities, the
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

(l) Reclassifications:

Certain amounts in the financial statements of the prior years have been
reclassified to conform to the current year financial statement presentation.

(m) Impact of recently issued accounting pronouncements:


In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No.
141, Business Combinations ("SFAS No. 141") and SFAS No. 142, Goodwill and Other
Intangible Assets ("SFAS No. 142").  SFAS No. 141 was effective as of July 1,
2001 and SFAS No. 142 was effective January 1, 2002.  SFAS No. 141 requires that
the purchase method of accounting be used for all business combinations.  SFAS
141 specifies criteria that intangible assets acquired in a business combination
must meet to be recognized and reported separately from goodwill.  SFAS No. 142
requires that goodwill and intangible assets with indefinite useful lives no
longer be amortized, but instead tested for impairment at least annually in
accordance with the provisions of SFAS No. 142.  SFAS No. 142 also requires that
intangible assets with estimable useful lives be amortized over their respective
estimated useful lives to their estimated residual values, and reviewed for
impairment in accordance with SFAS No. 121 and subsequently, SFAS No. 144 after
its adoption.  The Canadian Institute of Chartered Accountants ("CICA") has
adopted similar standards and accordingly, there will be no U.S. - Canadian GAAP
differences arising from the addition of these standards.  The Company has no
goodwill or intangible assets.

In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
Obligations ("SFAS No. 143").  SFAS No. 143 requires the Company to record the
fair value of an asset retirement obligation as a liability in the period in
which it incurs a legal obligation associated with the retirement of tangible
long-lived assets that result from the acquisition, construction, development
and/or normal use of the assets.  The Company will also record a corresponding
asset which is depreciated over the life of the asset.  Subsequent to the
initial measurement of the asset retirement obligation, the obligation will be
adjusted at the end of each period to reflect the passage of time and changes in
the estimated future cash flows underlying the obligation.  The Company is
required to adopt SFAS No. 143 on January 1, 2003.  The Company is currently
assessing the impact, if any, on the Company's consolidated financial statements
for future periods.

In August 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets ("SFAS No. 144").  SFAS No. 144 addresses
financial accounting and reporting for the impairment or disposal of long-lived
assets.  This Statement requires that long-lived assets be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable.  Recoverability of assets to
be held and used is measured by a comparison of the carrying amount of an asset
to future net cash flows expected to be generated by the asset.  If the carrying
amount of an asset exceeds its estimated future cash flows, an impairment charge
is recognized by the amount by which the carrying amount of the asset exceeds
the fair value of the asset.  SFAS No. 144 also broadens the definition of
discontinued operations to include all distinguishable components of an entity
that will be eliminated from ongoing operations.  The Company has adopted SFAS
144 as of January 1, 2002.  Because the Company has elected the full-cost method
of accounting for oil and gas exploration and development activities, the
impairment provisions of SFAS 144 to not apply to the Company's oil and gas
assets, which are subject to ceiling limitations.  For the Company's non-oil and
gas assets, the method of impairment assessment is unchanged from SFAS 121.  The
adoption of SFAS 144 had no impact on the Company's consolidated financial
statements.

2.  ACQUISITION OF PENDARIES PETROLEUM LTD.:

Effective January 16, 2001, the Company completed the previously announced
agreement to acquire 100% of the outstanding shares of Pendaries Petroleum Ltd.
(Pendaries) and its wholly owned subsidiary Sino-American Energy Corporation in
exchange for 14,994,958 shares of Ultra Petroleum Corp. common stock valued at
$2.67.  The value of the shares was based on the average price of the shares a
few days prior to and a few days subsequent to the date the transaction was
closed.  The transaction was accounted for using the purchase method of
accounting and was valued at $40 million.  Accordingly, Pendaries' results of
operations have been included in the consolidated financial statements of income
from the effective date of acquisition.  The consolidated balance sheet dated
December 31, 2001, includes the assets and liabilities, as well as the
adjustments required to record the acquisition in accordance with purchase
accounting.

The impact of the acquisition increased the undeveloped portion of the Company's
full cost pool by $43 million and also carried to the balance sheet a net
deferred tax liability of $962,081. This deferred tax liability was created as a
result of a difference between the book and tax basis in Sino-American Energy
Corporation's oil and gas properties. If the acquisition had occurred at the
beginning of 2000, the Company would have reported no additional expense for
operating expenses related to the China property as these properties still
remain in the development phase. Since the properties are not producing, there
would not have been any impact to revenues, net income or earnings per share.
Additionally, no deferred tax liability would have been recorded as the net
operating losses on a consolidated level would have equaled the variance between
the book and tax basis. There would be no material change to the consolidated
financial statements for the year ended December 31, 2001 since the acquisition
occurred close to the beginning of the year.

3. OIL AND GAS PROPERTIES:


                                                    DECEMBER 31,   DECEMBER 31,
                                                       2001           2000
                                                    ---------------------------
Developed Properties:
Acquisition, equipment, exploration, development
     drilling and environmental costs               $100,574,404   $54,362,982

Less accumulated depletion, depreciation and
     amortization                                    (13,499,605)    (7,047,605)
                                                   -------------   ------------
                                                      87,074,799     47,315,377

Unproved properties - China                           55,894,246              -
Unproved properties - Wyoming                         12,252,142     12,413,338
                                                   -------------    -----------
                                                   $ 155,221,187    $59,728,715
                                                   =============    ===========


4. CAPITAL ASSETS:



                          December 31,       December 31,    December 31,   December 31,
                             2001          2001 Accumulated    2001 Net       2000 Net
                              Cost           Depreciation     Book Value     Book Value
                          --------------------------------------------------------------
                                                                
Computer equipment        $  591,854           $337,648       $254,206       $241,223
Office equipment             228,880            122,051        106,829         67,325
Field equipment              183,775            118,934         64,841         50,420
Other                        258,625             91,896        166,729         96,480
                          ----------           --------       --------       --------
                          $1,263,134           $670,529       $592,605       $455,448
                          ==========           ========       ========       ========


5.  LONG-TERM DEBT:

                                             December 31,     December 31,
                                                 2001            2000
                                             -----------      -----------
Bank indebtedness                             $43,000,000    $17,650,000
Short term obligations to be refinanced         3,092,928      6,880,612
                                              -----------    -----------
                                              $46,092,928    $24,530,612
                                              ===========    ===========
Bank indebtedness:

On March 22, 2000, the Company entered into a new senior revolving credit
facility (New Facility) with Bank One, Texas N.A.  Proceeds from the New
Facility were used to pay off the outstanding balance of the Initial Facility at
March 22, 2000 and to fund the Company's drilling programs.  This facility
provides for a maximum line of credit of $40 million with an initial borrowing
base of $18 million.  The borrowing base was increased on January 7, 2002 to $50
million.  The outstanding balance on the line bears interest at the bank's Prime
Rate or LIBOR plus two and one half percent and is secured by all of the
Company's Wyoming oil and gas properties.  The New Facility expires on
March 1, 2003.

On March 1, 2002, the Company closed a syndicated senior revolving credit
facility with an initial borrowing base of $80 million.  The syndicate of five
banks includes: Bank One, NA, Union Bank of California, Hibernia National Bank,
Guaranty Bank, and Compass Bank.  The outstanding balance on the line bears
interest at the bank's prime rate or LIBOR plus 1.75% and is secured by all of
the Company's Wyoming oil and gas properties.

The revolving credit facility contains various covenants and requires the
Company to maintain various financial ratios as defined in the agreement.  As of
December 31, 2002, the Company was in compliance with the covenants and required
ratios.

Short term obligations to be refinanced:

These costs relate to drilling obligations which will be funded on a long term
basis through the use of the available borrowing base of bank indebtedness.

6. SHARE CAPITAL:

(a) AUTHORIZED:

100,000,000 common shares with no par value

(b) ISSUED:
                                          Number of
                                           Shares               Amount
                                          ----------          -----------
Balance, June 30, 1998                    48,091,715          $32,312,036
Shares issued during the year:
For cash                                   1,165,910              572,849
For conversion of special warrants         7,236,100           17,600,442
                                          ----------          -----------
Balance, June 30, 1999                    56,493,725           50,485,327

Shares issued during the period:
For cash                                     257,400              181,304
                                          ----------          -----------
Balance, December 31, 1999                56,751,125           50,666,631

Shares issued during the period:
For cash                                       5,000                4,032
For services rendered                        183,637              168,000
                                          ----------          -----------
Balance, December 31, 2000                56,939,762           50,838,663

Shares issued during the period:
For cash                                   1,383,698            1,709,835
For Pendaries Acquisition                 14,994,958           40,036,650
                                          ----------          -----------
Balance, December 31, 2001                73,318,418          $92,585,148
                                          ==========          ===========


(c) SHARE OPTIONS

The following table summarizes the changes in stock options for the three-year
period ending December 31, 2001:

                                                      Weighted Average
                                        Number of      Exercise Price
                                         Options          (Cdn)
                                       -----------    ---------------
Balance, June 30, 1998                   3,463,220    $0.50 to $7.10

Granted                                  2,150,000    $1.46 to $3.85
Exercised                                 (545,600)   $0.50 to $1.05
Cancelled                               (1,445,360)   $3.79 to $7.10
                                       -----------    ---------------
Balance, June 30, 1999                   3,622,260    $1.50 to $6.96

Granted                                  1,595,000    $1.00 to $1.20
Exercised                                 (257,400)         $   1.05
Cancelled                                 (440,000)         $   1.05
                                       -----------    ---------------
Balance, December 31, 1999               4,519,860    $1.00 to $6.63

Granted                                  1,255,000    $0.81 to $4.15
Exercised                                   (5,000)         $   1.20
Cancelled                               (1,244,860)   $1.20 to $6.63
                                       -----------    ---------------
Balance, December 31, 2000               4,525,000    $0.81 to $4.15

Granted                                  1,630,000    $4.69 to $8.20
Exercised                                 (701,500)   $1.00 to $4.90
Cancelled                                  (22,500)   $1.79 to $8.20
                                       -----------    ---------------
Balance, December 31, 2001               5,431,000    $0.81 to $8.20
                                       ===========    ===============


The share options outstanding at December 31, 2001 were held as follows:

No compensation resulted from the granting of these options as all were granted
at or above the market value of the common shares at the date of grant.

The following table summarizes information about the stock options outstanding
at December 31, 2001:



                                                Options Outstanding                            Options Exercisable
                                        ---------------------------------------        --------------------------------------
                                                                  Weighted                                      Weighted
       Range of                         Weighted Average           Average                                      Average
       Exercise           Number           Remaining            Exercise Price             Number            Exercise Price
     Prices (Cdn)      Outstanding     Contractual Life            (Cdn)                Exercisable              (Cdn)
     -----------       -----------     -----------------        --------------          ------------         ---------------
                                                                                         
     $0.81-$1.79        3,743,500          7.7 Years                $1.40                 3,743,500              $1.40
     $4.15-8.20         1,687,500          9.2 Years                $6.20                 1,023,750              $5.86



(d) SHARE PURCHASE WARRANTS:

The following table summarizes the changes in the share purchase warrants for
the three-year period ending December 31, 2001:



                                                 Number of
                                             Special Warrants    Price Range (Cdn)
                                             -------------------------------------
                                                           
Balance, June 30, 1998                           1,455,000         $0.35 to $3.35

Issued upon conversion of Special Warrants       5,832,100         $4.02 to $5.20
Exercised                                         (205,000)        $0.48 to $0.56
Expired                                         (1,250,000)        $4.02 to $4.62
                                             -------------
Balance, June 30, 1999                           5,832,100         $4.02 to $5.20

Expired                                         (4,428,100)        $4.02 to $4.62
                                             -------------
Balance, December 31, 1999                       1,404,000         $4.02 to $5.20
                                             -------------

Expired                                         (1,404,000)        $4.02 to $5.20
                                             -------------
Balance, December 31, 2000                               -
                                             =============


Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" (SFAS 123) defines a fair value method of accounting for employee
stock options and similar equity instruments. SFAS 123 allows for the continued
measurement of


compensation cost for such plans using the intrinsic value based method
prescribed by APB Opinion No. 25, "Accounting for Stock Issued to Employees"
(APB 25), provided that pro forma results of operations are disclosed for those
options granted. The Company accounts for stock options granted to employees and
directors of the Company under the intrinsic value method. Had the Company
reported compensation costs as determined by the fair value method of accounting
for option grants to employees and directors, net income (loss) and net income
(loss) per common share would approximate the following pro forma amounts:




                                                    For the Years Ended December 31,
                                                 --------------------------------------
                                                    2001          2000         1999
                                                 -----------   ----------   -----------
                                                (In thousands, except per share amounts)
                                                                   
Net income:
 As reported                                     $17,878,828   $9,889,926   $(3,770,508)
 Pro forma                                       $14,924,923   $9,056,297   $(6,000,150)

Net income per common share:
 Basic:
  As reported                                    $      0.25   $     0.17   $     (0.03)
  Pro forma                                      $      0.21   $     0.16   $     (0.11)

 Diluted:
  As reported                                    $      0.24   $     0.17   $     (0.03)
  Pro forma                                      $      0.20   $     0.16   $     (0.11)


For purposes of pro forma disclosures, the estimated fair value of options is
amortized to expense over the options' vesting period.  The weighted-average
fair value of each option granted is estimated on the date of grant using the
Black Scholes option pricing model with the following assumptions: at December
31,1999, expected volatility of approximately 68%, at December 31, 2000,
expected volatility of approximately 45%, at December 31, 2001, expected
volatility of 30%.  All options have expected lives of ten years.

7. RELATED PARTY TRANSACTIONS:

The following amounts were paid to directors and officers of the Company or its
affiliates:



                                                          Six months ended   Year ended
                                                            December 31,      June 30,
                                                                1999            1999
                                                          -----------------------------
                                                                       
Office rent and administration services to a company
    controlled by a director                              $        106,899     $404,806
                                                          ----------------  -------------
Management bonus to directors and officers                $              -     $190,743
                                                          ----------------  -------------
Wages/fees to directors and officers                      $              -     $193,320
                                                          ----------------  -------------


Amounts due from related parties:

Enterprise Exploration and Production Inc. (a)                           -       22,601
Transglobe Energy Corporation (b)                                    4,299        3,010
                                                          ----------------  -------------
Total                                                             $  4,299     $ 44,206
                                                          ================  =============

Amounts due to related parties:

Arrowhead Minerals Corporation                            $              -     $ 12,200


Enterprise Exploration and Production Inc.                               -       39,869
                                                          ----------------  -------------
Total                                                     $              -     $ 52,069
                                                          ================  =============


The above amounts due from and to related parties were incurred in the normal
course of oil and gas operations.  There were no related party transactions for
the year ended December 31, 2001 and 2000.

Related party relationships:(a) Enterprise Exploration and Production Inc.
("Enterprise")
One of the Company's directors is the owner of Enterprise. The Company and
Enterprise both own working interests in one of the Company's oil and gas
properties.

(b) Transglobe Energy Corporation ("Transglobe")

One of the Company's previous directors is a director and Chairman of
Transglobe. The Company and Transglobe both own working interests in a number of
the same oil and gas properties.

8. NOTES RECEIVABLE:

In conjunction with the arrangement pursuant to which Ultra would acquire all of
the issued and outstanding shares of Pendaries Petroleum Ltd (Pendaries) (Note
2), Ultra provided a line of credit to Pendaries' subsidiary, Sino-American
Energy Corporation


(Sino-American). The line of credit bears interest at the prime rate of Bank One
Texas, N.A (9.3% at December 31, 2000). The outstanding balance at December 31,
2000 was $2,530,976. As of January 16, 2001, the closing date of the Pendaries
acquisition, the note was converted to an inter-company receivable.

9. INCOME TAXES:

The recovery of (provision for) income taxes for the years ended December 31,
2000 and 2001 vary from the amounts that would be computed by applying the U.S.
Federal income tax rate of 38.5% to pretax income as a result of the following:



                                                    December 31, 2000    December 31, 2001
                                                    -----------------    -----------------
                                                                   
Federal tax expense at statutory rate                     $ 3,598,345          $ 7,133,993
State income tax expense                                       43,132              468,024
Adjustment to estimated acquired net operating
     losses and partnership income                          1,162,921              169,417
Percentage depletion                                         (477,417)            (523,929)
Other                                                           5,572               34,870
Decrease in valuation allowance                            (4,332,553)          (5,195,612)
                                                         ------------        -------------
Actual income tax expense                                 $         -          $ 2,086,763
                                                         ------------        -------------


The tax effects of temporary differences that give rise to significant portions
of the future tax assets and liabilities are as follows:



                                                      December 31, 2000     December 31, 2001
                                                      ------------------    -----------------
                                                                     
Future tax assets:
         Property and equipment                           $ 6,690,227          $  9,472,486
         Net operating loss carry-forward                   6,028,824            10,288,856
         Other                                                      -                36,182
                                                          -----------         -------------
                                                           12,719,051            19,797,524
         Less valuation allowance                          (5,208,618)                    -
                                                          -----------         -------------
         Total future assets                                7,510,433            19,797,524
Future tax liabilities - property and equipment            (7,510,433)          (24,771,533)
                                                          -----------         -------------
         Net future tax assets (liabilities)               $        -          $ (4,974,009)
                                                          -----------         -------------

At December 31, 2001, the Company has available
 non-capital loss carry-forwards as follows:

                                     Losses for Financial             Timing                Losses for
                                          Statements                Differences           Tax Purposes      Expiry Dates
                                    -------------------------------------------------------------------------------------
Canada (Cdn dollars)                      $9,082,955               $   202,180            $  8,880,775       2001-2008
                                    -------------------------------------------------------------------------------------
United States (US dollars)           $             -               $25,967,537            $ 25,967,537       2008-2021
                                    -------------------------------------------------------------------------------------


During 2001, the Company fully utilized available net operating loss carry-
forwards attributable to continuing operations for financial statement purposes.

The benefit of the Canadian loss carry-forwards could only be utilized if the
Company were to generate taxable income in Canada.  The Company currently has no
operations in Canada; any potential benefit from these losses has been excluded
from the calculation of deferred taxes.

10. EMPLOYEE BENEFITS:

The Company sponsors a qualified tax-deferred savings plan in accordance with
provisions of Section 401(k) of the Internal Revenue Code for its U.S.
employees. Employees may defer up to 15% of their compensation, subject to
certain limitations. The Company  matches the employee contributions up to 5% of
employee compensation along with a profit sharing contribution of 8% which began
in February 2000. The plan operates on a calendar year basis and began in
February 1998. The expense associated with the Company's contribution was
$187,255 and $130,341 for the years ended 2001 and 2000, respectively, $27,060
for the six months ended December 31, 1999 and $58,978 for the year ended June
30, 1999.

11. DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING PRINCIPLES IN CANADA AND
     THE UNITED STATES:

The consolidated financial statements have been prepared in accordance with
generally accepted accounting principles in Canada ("Canadian GAAP"), which
differ in certain respects from generally accepted accounting principles in the
United States ("US GAAP").

Had the Company followed US GAAP, the carrying value of the oil and gas
properties would not be materially different than under Canadian GAAP.  Under US
GAAP, the Company is required to discount future net revenues at 10% for
purposes of calculating any required ceiling test write-down.  Under Canadian
GAAP, future net revenues are not discounted, however, they are reduced for
estimated future general and administrative expenses and interest.  For the year
ended, the six months ended December 31, 1999 and the years-ended June 1999 and
1998, the calculations of the ceiling test write downs that were recorded under
Canadian GAAP approximated amounts determined under US GAAP.

Total Shareholders' Equity under US GAAP would be $169,199 lower due to the
manner in which escrowed shares were accounted for in fiscal 1995.


12. COMMITMENTS AND CONTINGENCIES:

The Company is committed to payments, under an operating lease for office space,
of $376,000 in 2002 and $380,000 in fiscal 2003 .  Approximately 50% of these
payments are offset by a sublease with the same term as the primary lease.

During the six months ended December 31, 1999, the Company settled the
litigation relating to the 1998 plugging and abandonment of the White Estate No.
1 well in Henderson County, Texas.  The settlement and the legal fees associated
with this litigation resulted in a charge of $1,875,610.

The Company is currently involved in various other routine disputes and
allegations incidental to its business operations. While it is not possible to
determine the ultimate disposition of these matters, management, after
consultation with legal counsel, is of the opinion that the final resolution of
all such currently pending or threatened litigation is not likely to have a
material adverse effect on the consolidated financial position, results of
operations or cash flows of the Company.

13. FAIR VALUE OF FINANCIAL INSTRUMENTS:

For certain of the Company's financial instruments including accounts
receivable, note receivable, accounts payable and accrued liabilities, the
carrying amounts approximate fair value due to the immediate or short-term
maturity of these financial instruments. The carrying value for notes payable
approximates fair market value because the interest rates are similar to the
current rates presently available to the Company for loans with similar terms
and maturity. It is not practicable to estimate the fair values of amounts due
to and from related parties due to the related party nature of the amounts and
the absence of a ready market for such instruments.

14. SUMMARIZED QUARTERLY FINANCIAL INFORMATION (UNAUDITED):

As discussed in Note 9, during the year the Company fully utilized all available
net operating loss carry-forwards attributable to continuing operations for
financial statement purposes.  The quarterly numbers presented below reflect
that fourth quarter adjustment spread proportionately throughout the year and as
a result differ from those previously filed.



                           Revenues from               Net Income                                       Basic
                            Continuing                Before Income    Income Tax    Earnings Per    Earnings Per
                            Operations    Expenses    tax Provision    Provision      Net Income        Share
                          --------------------------------------------------------------------------------------
                                                     (in thousands, except for per share data)
                                                                                       
2001
First Quarter                  $16,747              $ 5,717             $11,031   $1,146   $ 9,885   $0.14   $0.13
Second Quarter                 $10,048              $ 5,274             $ 4,774   $  500   $ 4,274   $0.06   $0.05
Third Quarter                  $ 6,937              $ 5,091             $ 1,846   $  199   $ 1,647   $0.02   $0.02
Fourth Quarter                 $ 7,469              $ 5,155             $ 2,315   $  242   $ 2,073   $0.03   $0.03
                               -------              -------             -------   ------   -------
                               $41,201              $21,237             $19,966   $2,087   $17,879
                               =======              =======             =======   ======   =======

2000
First Quarter                  $ 2,357              $ 1,987             $   370        -   $   370   $0.01   $0.01
Second Quarter                 $ 2,652              $ 2,036             $   616        -   $   616   $0.02   $0.02
Third Quarter                  $ 3,922              $ 2,122             $ 1,800        -   $ 1,800   $0.03   $0.03
Fourth Quarter                 $12,072              $ 4,969             $ 7,103        -   $ 7,103   $0.12   $0.12
                               -------              -------             -------   ------   -------
                               $21,003              $11,114             $ 9,889        -   $ 9,889
                               =======              =======             =======   ======   =======


15. DISCLOSURE ABOUT OIL AND GAS PRODUCING ACTIVITIES (UNAUDITED):

The following information about the Company's oil and gas producing activities
is presented in accordance with Financial Accounting Standards Board Statement
No. 69: Disclosure About Oil and Gas Producing Activities:

A. OIL AND GAS RESERVES:

The determination of oil and gas reserves is complex and highly interpretive.
Assumptions used to estimate reserve information may significantly increase or
decrease such reserves in future periods. The estimates of reserves are subject
to continuing changes and, therefore, an accurate determination of reserves may
not be possible for many years because of the time needed for development,
drilling, testing, and studies of reservoirs. The following unaudited tables as
of December 31, 2001, 2000 and 1999 are based upon estimates prepared by
Netherland, Sewell & Associates, Inc. dated February 21, 2002,  February 12,
2001 and February 4, 2000, respectively.  The reserve reports as of July 1, 1999
have been prepared by Gilbert Lausten Jung Associates Ltd.  These are estimated
quantities of proved oil and gas reserves for the Company and the changes in
total proved reserves as of December 31, 2001, 2000 and for the six months ended
December 31, 1999 and as of June 30, 1999. All such reserves are located in the
United States.


B. ANALYSES OF CHANGES IN PROVEN RESERVES:



                                           OIL (BBLS)    GAS (MCF)
                                           -----------------------
                                                  
Reserves, July 1, 1998                       579,000     57,100,000
                                            ---------  -------------
Extensions, discoveries and additions         66,000      8,640,000
Production                                   (42,000)    (4,129,000)
Revisions                                    125,000      8,400,000
Acquisition of reserves in place                   -              -
Sale of reserves in place                   (308,000)   (28,575,000)
                                            ---------  -------------
Reserves, July 1, 1999                       420,000     41,436,000
                                            ---------  -------------
Extensions, discoveries and additions        266,000     33,228,000
Production                                   (19,600)    (1,907,600)
Revisions                                    (91,400)    (1,525,400)
Acquisition of reserves in place                   -              -
Sale of reserves in place                          -              -
                                            ---------  -------------
Reserves, July 1, 2000                       575,000     71,231,000
                                            ---------  -------------
Extensions, discoveries and additions        741,800     91,369,000
Production                                   (50,400)    (5,297,400)
Revisions                                     23,900      3,087,400
Acquisition of reserves in place                   -              -
Sale of reserves in place                          -              -
                                           ----------  -------------
Reserves, January 1, 2001                   1,290,300    160,390,000
                                           ----------  -------------
Extensions, discoveries and additions       2,222,900    278,057,000
Production                                   (118,800)   (11,499,800)
Revisions                                      88,400     (3,117,600)
Acquisition of reserves in place                    -              -
Sale of reserves in place                           -              -
                                          -----------   ------------
Reserves, January 1, 2002                   3,482,800    423,829,600
                                          -----------   ------------

Proved developed reserves:
July 1, 1999                                  350,000     34,400,000
                                           ==========   ============
January 1, 2000                               297,000     36,480,000
                                           ==========   ============
January 1, 2001                               683,000     84,550,000
                                           ==========   ============
January 1, 2002                             1,295,000    150,397,000
                                           ==========   ============

C. STANDARDIZED MEASURE:

The standardized measure of discounted future net cash flows related to proven
oil and gas reserves are as follows (000):


                                               December 31,    December 31,    December 31,   June 30,
                                                  2001            2000            1999         1999
                                              ------------    ------------    ------------  ---------
                                                                                
Future cash inflows                            $ 939,441      $1,301,456        $148,609     $ 81,797
Future production costs                         (257,960)       (205,935)        (34,708)     (13,638)
Future development costs                        (149,806)        (43,395)        (20,963)      (3,677)
Future income taxes                              (25,135)       (293,630)              -            -
                                              ------------    ------------    ------------  ---------
Future net cash flows                            506,541         758,496          92,938       64,482
Discount at 10%                                 (332,707)       (402,909)        (51,663)    $(38,451)
                                              ------------    ------------    ------------  ---------
Standardized measure of
  discounted future net cash flows             $ 173,834      $  355,587        $ 41,275     $ 26,031
                                              ============    ============    ============  =========
Pre tax standardized measure SEC PV-10         $ 182,460      $  493,243        $ 41,275     $ 26,031
                                              ============    ============    ============  =========



The estimate of future income taxes is based on the future net cash flows from
proved reserves adjusted for the tax basis of the oil and gas properties but
without consideration of general and administrative and interest expenses.


D. SUMMARY OF CHANGES IN THE STANDARDIZED MEASURE OF DISCOUNTED FUTURE NET CASH
FLOWS (000)


                                                      December 31,    December 31,    December 31,   June 30,
                                                          2001            2000            1999         1999
                                                     ------------    ------------    ------------  ---------
                                                                                       
Standardized measure, beginning                        $ 355,587        $ 41,275         $26,031    $ 15,749
Net revisions                                             (1,820)           (371)         (1,306)      8,511
Extensions, discoveries and other changes                177,819         140,348          24,771       6,641
Sales of reserves in place                                     -               -               -     (21,751)
Changes in future development costs                      (31,066)         (9,622)         (7,677)     (1,241)
Sales of oil and gas, net of production costs            (39,762)        (18,083)         (3,457)     (4,451)
Net change in prices and production costs               (313,708)        191,885          (4,330)      8,201
Development costs incurred during the
   period that reduce future development costs                 -           1,385               -      15,787
Accretion of discount                                     35,559           4,127           2,603       1,575
Net change in income taxes                                (8,775)          4,643           4,640      (2,990)
                                                     ------------    ------------    ------------  ---------
Standardized measure, ending                           $ 173,834        $355,587         $41,275    $ 26,031
                                                     ============    ============    ============  =========


There are numerous uncertainties inherent in estimating quantities of proved
reserves and projected future rates of production and timing of development
expenditures, including many factors beyond the control of the Company. The
reserve data and standardized measures set forth herein represent only
estimates. Reserve engineering is a subjective process of estimating underground
accumulations of oil and gas that cannot be measured in an exact way, and the
accuracy of any reserve estimate is a function of the quality of available data
and of engineering and geological interpretation and judgment. As a result,
estimates of different engineers often vary. In addition, results of drilling,
testing and production subsequent to the date of an estimate may justify
revision of such estimates. Accordingly, reserve estimates are often different
from the quantities of oil and gas that are ultimately recovered.  Further, the
estimated future net revenues from proved reserves and the present value thereof
are based upon certain assumptions, including geologic success, prices, future
production levels and costs that may not prove correct over time.  Predictions
of future production levels are subject to great uncertainty, and the
meaningfulness of such estimates is highly dependent upon the accuracy of the
assumptions upon which they are based. Historically, oil and gas prices have
fluctuated widely.

E. COSTS INCURRED IN OIL AND GAS EXPLORATION AND DEVELOPMENT ACTIVITIES (000):



UNITED STATES
- -------------
                                                                         
                                  Year Ended       Year Ended     Six Months Ended    Year Ended
Years Ended                      December 31,      December 31,      December 31,      June 30,
                                     2001             2000              1999             1999
                                 ---------------------------------------------------------------
Acquisition costs - unproved
 properties                         $   310         $     -           $   375          $   598
Exploration                          33,845          11,175             3,505            3,907
Development                          11,950          18,115             2,308           17,491
                                 -----------       -----------     ------------     ------------
Total                               $46,105         $29,290           $ 6,188          $21,996
                                 ===========       ===========     ============     ============
CHINA
- -----
                                  Year Ended       Year Ended     Six Months Ended    Year Ended
Years Ended                      December 31,      December 31,      December 31,      June 30,
                                     2001             2000              1999             1999
                                 ---------------------------------------------------------------
Acquisition costs - unproved
 properties                         $11,944        $        -     $           -     $          -
Exploration                               -                 -                 -                -
Development                               -                 -                 -                -
                                 -----------       -----------     ------------     ------------
Total                               $11,944        $        -      $                $          -
                                 ===========       ===========     ============     ============

F. RESULTS OF OPERATIONS FOR  OIL AND GAS PRODUCING  ACTIVITIES (US$000):

                                  Year Ended       Year Ended     Six Months Ended    Year Ended
Years Ended                      December 31,      December 31,      December 31,      June 30,
                                     2001             2000              1999             1999
                                 ---------------------------------------------------------------
Oil and gas revenue                 $41,201         $21,003           $ 4,786           $ 7,022
Production expenses and taxes        (9,023)         (4,241)           (1,329)           (2,571)
Depletion and depreciation           (6,687)         (3,163)           (1,186)           (1,794)
                                 -----------       -----------     ------------     ------------
Total                                $25,491        $13,599           $ 2,271           $ 2,657
                                 ===========       ===========     ============     ============