UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------

                                   FORM 10-QSB

(Mark One)

[X] Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of
1934

                 For the quarterly period ended: MARCH 31, 2005
                                                 ---------------


[_] Transition report under Section 13 or 15(d) of the Securities Exchange Act
of 1934

             For the transition period from _________ to __________

                          Commission file number: 27339
                                                  -----

                               BPK RESOURCES, INC.
- -------------------------------------------------------------------------------
        (Exact Name of Small Business Issuer as Specified in Its Charter)

             NEVADA                                   88-0426887
- ----------------------------------      ---------------------------------------
(State or Other Jurisdiction of          (I.R.S. Employer Identification No.)
 Incorporation or Organization)

                        264 UNION BOULEVARD, FIRST FLOOR
                            TOTOWA, NEW JERSEY 07512
   --------------------------------------------------------------------------
                    (Address of Principal Executive Offices)

                                 (973) 956-8400
   --------------------------------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

         Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days. Yes [X] No [
]

         As of May 19, 2005, 54,259,503 shares of the issuer's common stock were
outstanding.

      Transitional Small Business Disclosure Format (check one): Yes [ ] No [X]




                               BPK RESOURCES, INC.
                         QUARTERLY REPORT ON FORM 10-QSB
                     FOR FISCAL QUARTER ENDED MARCH 31, 2005

                                TABLE OF CONTENTS

                                                                           PAGE
                                     PART I

       Item 1.Financial Statements
                  Consolidated Balance Sheets                                  1
                  Consolidated Statements of Operations                        2
                  Condensed Consolidated Statements of Cash Flows              3
                  Notes to Consolidated Financial Statements                   4
       Item 2.Management's Discussion and Analysis                             7
       Item 3.Controls and Procedures                                         15

                                    PART II

       Item 6.Exhibits                                                        16




                                     PART I
                              FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                               BPK RESOURCES, INC.
                           Consolidated Balance Sheet
                                   (Unaudited)

                                       ASSETS


                                                                                        March 31,
                                                                                          2005
                                                                                    ----------------

Current assets
                                                                                 
   Cash and cash equivalents                                                        $        14,809
   Accounts receivable                                                                       31,740
   Notes and interest receivable                                                             21,589
   Prepaid expenses                                                                           4,398
                                                                                    ----------------

Total current assets                                                                         72,536

Developed oil and gas interests, net of accumulated depletion and impairment
  allowance of $2,003,435, using successful efforts                                          68,911
                                                                                    ----------------

                                                                                    $       141,447
                                                                                    ================

                               LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities
   Accounts payable and accrued expenses                                            $       771,996
   Accounts payable and accrued expenses - related party                                      5,168
   Notes Payable                                                                             58,178
   Notes payable - related party                                                            165,000
                                                                                    ----------------

Total current liabilities                                                                 1,000,342

Commitments and contingencies

Stockholders' deficit
   Preferred stock, Series B, $.001 par value authorized 100,000,000 shares;
       829,755 shares issued and outstanding as of March 31, 2005                               830
   Common stock, $.001 par value authorized 100,000,000 shares;
       51,259,503 shares issued, issuable and outstanding as of March 31, 2005               51,259
   Additional paid in capital                                                            12,037,392
   Accumulated deficit                                                                  (12,948,376)
                                                                                    ----------------

Total stockholders' deficit                                                                (858,895)
                                                                                    ----------------

                                                                                    $       141,447
                                                                                    ================


                                       1


                               BPK RESOURCES, INC.
                      Consolidated Statements of Operations
                                   (Unaudited)




                                                                       Three Months Ended
                                                                           March 31,
                                                                -------------------------------
                                                                      2005             2004
                                                                ----------------- -------------

                                                                            
Revenues                                                        $       20,570    $      5,905
                                                                ----------------- -------------

Operating expenses
   Exploration and production expenses                                   5,716           2,171
   Depletion and amortization                                            6,735               -
   General and administrative - related party                                -          22,500
   General and administrative                                           61,952         139,625
                                                                ----------------- -------------

Total operating expenses                                                74,403         164,296
                                                                ----------------- -------------

Loss from operations                                                   (53,833)       (158,391)
                                                                ----------------- -------------

Other (income) expense
   Interest income                                                           -          (1,000)
   Interest expense - related party                                      1,779               -
   Interest expense                                                        374         208,722
   Interest expense - Series A Preferred                                     -          90,000
   Partnership investment loss                                               -          21,518
                                                                ----------------- -------------

Total other expenses, net                                                2,153         319,240
                                                                ----------------- -------------

Loss from continuing operations                                        (55,986)       (477,631)

Loss from discontinued operations                                            -          (3,788)
Extraordinary gain on debt extinguishment                                    -         316,499
                                                                ----------------- -------------

Net loss                                                               (55,986)       (164,920)

Preferred dividend on series A preferred stock                               -       4,652,307
                                                                ----------------- -------------

Net loss to common shareholders                                 $      (55,986)   $ (4,817,227)
                                                                ================= =============

Basic and diluted loss per common share                         $        (0.00)   $      (0.31)
                                                                ================= =============

Basic and diluted weighted average common
 shares outstanding                                                 51,259,503      15,301,981
                                                                ================= =============


                                       2


                               BPK RESOURCES, INC.
                 Condensed Consolidated Statements of Cash Flows
                                   (Unaudited)




                                                                   Three Months Ended
                                                                       March 31,
                                                            -----------------------------
                                                                 2005          2004
                                                            -------------  --------------

                                                                     
Net cash used in continuing operating activities            $    (54,077)  $    (193,853)
                                                            -------------  --------------

Cash flows from investing activities
    Loan to unrelated party                                       (2,150)               -
    Purchase of oil and gas interests                                   -         (1,546)
    Investment in limited partnerships                                  -         (8,000)
                                                            -------------  --------------

Net cash used in continuing investing activities                  (2,150)         (9,546)
                                                            -------------  --------------

Cash flows from financing activities
    Issuance of debt - related party                               55,000          41,000
    Issuance of common stock, net of offering costs                     -         230,000
                                                            -------------  --------------

Net cash provided by continuing financing activities               55,000         271,000
                                                            -------------  --------------

Net cash provided by discontinued operations                            -           3,740

      Net increase in cash and cash equivalents                   (1,227)          71,341

Cash and cash equivalents, beginning of year                       16,036          15,832
                                                            -------------  --------------

Cash and cash equivalents, end of period                    $      14,809  $       87,173
                                                            =============  ==============


                                       3


                               BPK RESOURCES, INC.
                   Notes to Consolidated Financial Statements


NOTE 1 - BASIS OF PRESENTATION

The unaudited condensed financial statements included herein have been prepared
by BPK Resources, Inc. ("BPK"), without audit, pursuant to the rules and
regulations of the Securities and Exchange Commission. The financial statements
reflect all adjustments that are, in the opinion of management, necessary to
fairly present such information. All such adjustments are of a normal recurring
nature. Although BPK believes that the disclosures are adequate to make the
information presented not misleading, certain information and footnote
disclosures, including a description of significant accounting policies normally
included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America, have been
condensed or omitted pursuant to such rules and regulations.

These financial statements should be read in conjunction with the financial
statements and the notes thereto included in BPK's 2004 Annual Report on Form
10-KSB filed with the Securities and Exchange Commission. The results of
operations for interim periods are not necessarily indicative of the results for
any subsequent quarter or the entire fiscal year ending December 31, 2005.

BPK follows the provisions of SFAS No. 123. As permitted under SFAS No. 123, BPK
continues to utilize Accounting Principles Board ("APB") No. 25 in accounting
for its stock-based compensation to employees. Had compensation expense for the
three months ended March 31, 2005 and 2004 been determined under the fair value
provisions of SFAS No. 123, as amended by SFAS 148, BPK's net loss to common
shareholders and net loss per share would have been as follows:



                                                             Three Months Ended
                                                                  March 31,
                                                       -------------------------------
                                                           2005              2004
                                                       --------------    -------------

                                                                  
  Net loss, to common stockholders as reported         $    (55,986)     $ (4,817,227)

  Add:  Stock-based employee compensation
      expense included in reported
      net income determined under APB
      No. 25, net of related tax effects                          -               250
  Deduct:  Total stock-based employee
      compensation expense determined
      under fair-value-based method for all
      awards, net of related tax effects                          -                 -
                                                       --------------    -------------

  Pro forma net income to common
   stockholders                                        $    (55,986)     $ (4,816,977)
                                                       --------------    -------------

  Earnings per share:
       Basic - as reported                             $      (0.00)     $      (0.31)
       Basic - pro forma                               $      (0.00)     $      (0.31)



NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Reclassifications

Certain reclassifications have been made to conform the prior year's data to the
current presentation. These reclassifications had no effect on reported
earnings.

                                       4


                               BPK RESOURCES, INC.
                   Notes to Consolidated Financial Statements

NOTE 3 - NOTES PAYABLE

During 2005, BPK borrowed an additional $55,000 from Montex and issued various
5.25% demand promissory notes for a total outstanding principal balance of
$145,000 as of March 31, 2005.


NOTE 4 - SUBSEQUENT EVENTS

In April 2005, BPK commenced raising capital through a private offering of up to
22,500,000 shares of common stock, $.001 par value per share, and warrants to
acquire up to 11,250,000 shares of common stock. The shares and warrants were
sold in units comprised of two shares of common stock and one warrant ("units").
The units were sold at a purchase price of $0.26 per unit. Each warrant is
initially exercisable into one share of common stock at an exercise price of
$0.30 per share, subject to adjustment; for a period of three years from the
date of issuance. In April 2005, BPK sold a total of 1,500,000 units for
$390,000.

                                       5


                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

         This report includes "forward-looking statements" within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange  Act  of  1934,  as  amended.  All  statements  other  than
statements of historical  facts  included or  incorporated  by reference in this
report, including, without limitation, statements regarding our future financial
position,  business strategy,  budgets, projected revenues,  projected costs and
plans and objective of management  for future  operations,  are  forward-looking
statements. In addition,  forward-looking statements generally can be identified
by the use of  forward-looking  terminology  such as  "may,"  "will,"  "expect,"
"intend,"  "project,"  "estimate,"  "anticipate,"  or  "believe" or the negative
thereof or any  variation  thereon or similar  terminology.  Although we believe
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  we can give no assurance that such  expectations will prove to have
been correct.

         The following  factors,  among others,  could cause actual  results and
future events to differ  materially  from those set forth or contemplated in the
forward-looking statements:

         o        our ability to obtain sufficient  financing to satisfy capital
                  calls, debt obligations and operating expenses with respect to
                  our oil and gas properties;

         o        the accuracy of our estimates and judgments  regarding oil and
                  gas resources and formations and reservoir performance;

         o        our  ability  to  identify   and   acquire   properties   with
                  commercially productive reservoirs;

         o        our  failure  to  identify  liabilities  associated  with  the
                  properties  we  acquire  or  obtain  protection  from  sellers
                  against such liabilities;

         o        operational  and drilling risks  inherent in the  exploration,
                  development and production of oil and gas;

         o        our dependence upon various  third-party  operators and others
                  that we do not control;

         o        the  unavailability or high cost of drilling rigs,  equipment,
                  supplies, personnel and oil field services;

         o        market fluctuations in the prices of oil and gas;

         o        risks   associated  with  the  geographic   concentration   of
                  substantially all of our properties in Texas;

         o        title deficiencies in the properties underlying our leases;

         o        failure by our operators to maintain adequate insurance on our
                  properties;

         o        the impact of  environmental  and other laws and  regulations;
                  and

         o        international and domestic political and economic factors.


For a more in-depth discussion of these factors and other factors that may cause
our  actual  results  to  differ   materially   from  those   indicated  in  our
forward-looking  statements,  please  see the  information  set forth  under the
caption "Risk Factors" in our Annual Report on Form 10-KSB.

                                       6


         All subsequent written and oral forward-looking statements attributable
to us, or  persons  acting  on our  behalf,  are  expressly  qualified  in their
entirety by these cautionary  statements.  We assume no duty to update or revise
our  forward-looking  statements  based on  changes  in  internal  estimates  or
expectations or otherwise.

         Unless the context  otherwise  requires,  references to the  "Company,"
"BPK  Resources,"  "we,"  "us"  or  "our,"  mean  BPK  Resources,  Inc.  and our
consolidated subsidiaries.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS.

         This  Management's  Discussion  and  Analysis  and other  parts of this
report contain forward-looking  statements that involve risks and uncertainties.
All forward-looking  statements included in this report are based on information
available to us on the date hereof,  and we assume no  obligation  to update any
such forward-looking statements. Our actual results could differ materially from
those anticipated in these forward-looking statements as a result of a number of
factors,  including  those set forth  under the  heading  "Disclosure  Regarding
Forward-Looking  Statements"  above and under the caption "Risk  Factors" in our
Annual Report on Form 10-KSB.  The following  should be read in conjunction with
our audited  financial  statements  and the  related  notes  included  elsewhere
herein.

OVERVIEW

         We  are an  independent  energy  company  engaged  in the  acquisition,
development  and  production  of  oil  and  natural  gas  reserves.   We  target
high-potential  oil and gas assets located  primarily in the traditional oil and
gas producing states in the southern United States and internationally.  We seek
to  create  shareholder  value  by  building  oil and gas  reserves,  production
revenues and operating  cash flow. We believe that building oil and gas reserves
and production,  on a cost-effective basis, are the most important indicators of
performance success for an independent oil and gas company. We seek to build oil
and gas reserves, production and cash flow through a balanced program of capital
expenditures involving acquisition, exploitation and exploration activities.

         To date, we have conducted our acquisition, exploration and development
activities  primarily  in Texas,  Louisiana  and  Thailand.  These  regions  are
characterized  by  long-lived  reserves  with  predictable  and  relatively  low
production depletion rates, multiple geologic targets that decrease risk, strong
natural gas  prices,  lower  service  costs than in more  competitive  or remote
areas, a favorable regulatory  environment that encourages drilling efforts, and
virtually no federal land or land access impediments.

         We believe that attractive  acquisition  opportunities will continue to
arise in these  regions as the major  integrated  oil  companies and other large
independent oil and gas exploration and production  companies continue to divest
small,   less   capital-intensive   properties   to   focus  on   larger,   more
capital-intensive projects that better match their long-term strategic goals. We
believe that these asset  divestitures  as well as the resource  constraints  of
major  integrated oil companies and other large upstream  companies may allow us
to acquire attractive  prospects at favorable prices with a significant  portion
of the  up-front  development  expenses,  such as  infrastructure  and  seismic,
already invested.

                                       7


         Our  ability  to  generate  future  revenues,  operating  cash flow and
earnings is dependent on the successful  development of our inventory of capital
projects,  the volume and timing of our  production,  our  ability to  identify,
acquire and successfully  exploit properties  containing oil and gas reserves in
commercial  quantities,  and the commodity  prices for oil and gas. Such pricing
factors are largely beyond our control,  and may result in  fluctuations  in our
financial condition and results of operations.

         Our  ability  to  generate  future  revenues,  operating  cash flow and
earnings will also be influenced the by exploration and development  expenses we
incur.  Our  exploration  and  development  efforts are  focused on  discovering
reserves on acreage  already under lease.  The  investment  associated  with the
development  of a  project  depends  principally  upon  the  complexity  of  the
geological formations involved, the depth of the well or wells, whether the well
or  project  can  be  connected  to  existing  infrastructure  or  will  require
additional investment in infrastructure,  and, if applicable, the water depth of
the  well  or  project.  If we  underestimate  the  amount  of  exploration  and
development costs necessary to exploit the oil or gas reserves of our prospects,
we may incur  substantially more exploration and development costs than planned,
which may have a material adverse effect on our financial  condition and results
of operations.

CURRENT OIL AND GAS PROJECTS

         We  currently  own an  interest  in two oil and  gas  projects  with an
aggregate of 1,950 gross acres under lease. A description of each of our oil and
gas projects is provided below.

CSR-Waha Project

         We own a 99% limited  partnership  interest in CSR-Waha Partners,  L.P.
("CSR-Waha").  CSR, LLC serves as the sole general  partner,  and  Patterson-UTI
Energy, Inc.  ("Patterson-UTI") serves as the operator of the project.  CSR-Waha
owns a 12.5% leasehold interest in 1,650 acres in the Waha/Lockridge oil and gas
prospect located in Reeves County, Texas. The Waha/Lockridge  prospect was being
drilled to test the Ellenburger Formation at depths in excess of 17,000 feet. To
date,  four  wells  have  been  drilled  in this  project,  two of which  are in
production  and the  remainder  of which  are shut in  awaiting  evaluation  for
recompletion.  We may  recomplete  several  of our  existing  wells  during  the
remainder of 2005.

         We currently owe Patterson-UTI  approximately $280,000 for our share of
drilling  and  operating   expenses   previously   incurred  by   Patterson-UTI.
Accordingly,  our  share of the  revenues  generated  by this  project  is being
reduced  by  our  share  of  Patterson-UTI's  current  and  past  operating  and
development expenses.

Hackberry Project

         We own a 6.25% leasehold interest in the Hackberry Project.  Touchstone
Resources USA, Inc., a Texas  corporation  ("Touchstone  Texas"),  serves as the
operator of the  project.  The  Hackberry  Project  consists of the South French
prospect,  which contains an aggregate of 302 gross acres in the Hackberry Trend
located in Jefferson County,  Texas.  This prospect is currently  producing from
hydrocarbons  located in the Hackberry  formation.  The  Hackberry  formation is
located  generally at a depth of about 10,900 feet. To date, two wells have been
drilled in this project and a third well has been  acquired by the  project.  Of
these three wells,  two wells are in production  and the remaining well has been
plugged and abandoned.

                                       8


CRITICAL ACCOUNTING POLICIES

         Our financial  statements  are prepared in accordance  with  accounting
principles  generally  accepted in the United  States.  The  preparation  of our
financial statements requires us to make estimates and judgments that affect the
reported amount of assets,  liabilities,  revenues and expenses. These estimates
are based on information that is currently  available to us and on various other
assumptions  that we believe to be reasonable  under the  circumstances.  Actual
results  could  vary   significantly   from  those   estimates  under  different
assumptions and conditions.

         Critical   accounting   policies  are  defined  as  those   significant
accounting  policies that are most critical to an  understanding  of a company's
financial condition and results of operation. We consider an accounting estimate
or judgment to be critical if: (i) it requires  assumptions to be made that were
uncertain at the time the estimate was made, and (ii) changes in the estimate or
different  estimates that could have been selected could have a material  impact
on our results of operations or financial condition.

         We believe that the following  significant  accounting policies will be
most critical to an evaluation of our future financial  condition and results of
operations.

Revenue Recognition

         Oil  and gas  revenues  are  recognized  when  production  is sold to a
purchaser at a fixed or determinable price, when delivery has occurred and title
has transferred,  and if the collection of the revenue is probable. When we have
an  interest  in a property  with other  producers,  we use the sales  method of
accounting  for our oil and gas  revenues.  Under  this  method  of  accounting,
revenue is  recorded  based  upon our  physical  delivery  of oil and gas to our
customers,  which  can be  different  from  our net  working  interest  in field
production.  These  differences  create  imbalances  that  are  recognized  as a
liability only when the estimated  remaining  reserves will not be sufficient to
enable the under-produced party to recoup its entitled share through production.
As of December 31, 2004, deliveries of oil and gas in excess of or less than our
working interest were not significant.

Proved Oil and Natural Gas Reserves

         Proved  reserves are defined by the Securities and Exchange  Commission
("SEC") as the estimated  quantities of crude oil,  condensate,  natural gas and
natural gas liquids  that  geological  and  engineering  data  demonstrate  with
reasonable certainty are recoverable in future years from known reservoirs under
existing  economic and operating  conditions.  Prices include  consideration  of
changes in existing prices provided only by contractual arrangements, but not on
escalations  based upon future  conditions.  Prices do not include the effect of
derivative instruments, if any, entered into by the Company.

         Proved developed  reserves are those reserves  expected to be recovered
through  existing  equipment  and  operating  methods.  Additional  oil  and gas
expected to be obtained  through the  application  of fluid  injection  or other

                                       9


improved recovery techniques for supplementing the natural forces and mechanisms
of primary recovery are included as proved developed reserves only after testing
of a pilot project or after the operation of an installed  program has confirmed
through production response that increase recovery will be achieved.

         Proved  undeveloped oil and gas reserves are reserves that are expected
to be recovered  from new wells on non-drilled  acreage,  or from existing wells
where a relatively major expenditure is required for re-completion.  Reserves on
non-drilled  acreage are limited to those drilling units  offsetting  productive
units that are reasonably  certain of production  when drilled.  Proved reserves
for other  non-drilled  units are claimed only where it can be demonstrated with
certainty  that there is continuity of production  from the existing  productive
formation.

         Volumes of reserves are estimates that, by their nature, are subject to
revision.  The estimates are made using all available  geological  and reservoir
data as well as production performance data. There are numerous uncertainties in
estimating  crude oil and  natural  gas reserve  quantities,  projecting  future
production rates and projecting the timing of future  development  expenditures.
Oil and gas reserve  engineering  must be recognized as a subjective  process of
estimating  underground  accumulations of oil and gas that cannot be measured in
an exact way and  estimates  of  engineers  that we use may differ from those of
other  engineers.  The  accuracy  of any  reserve  estimate is a function of the
quantity of available data and of engineering and geological  interpretation and
judgment.  Accordingly,  future  estimates  are subject to change as  additional
information becomes available.

Successful Efforts Accounting

         We utilize the  successful  efforts method to account for our crude oil
and  natural  gas  operations.  Under  this  method  of  accounting,  all  costs
associated  with oil and gas lease  acquisition  costs,  successful  exploratory
wells  and  all   development   wells  are   capitalized   and  amortized  on  a
unit-of-production  basis over the remaining life of proved  developed  reserves
and proved reserves on a field basis.  Unproved  leasehold costs are capitalized
pending  the  results  of  exploration  efforts.  Exploration  costs,  including
geological and  geophysical  expenses,  exploratory dry holes and delay rentals,
are charged to expense when incurred.

Impairment of Properties

         We review  our proved  properties  at the field  level when  management
determines  that events or  circumstances  indicate  that the recorded  carrying
value of the properties may not be recoverable. Such events include a projection
of future oil and natural gas reserves that will be produced  from a field,  the
timing of this future  production,  future  costs to produce the oil and natural
gas, and future inflation levels. If the carrying amount of an asset exceeds the
sum of the undiscounted estimated future net cash flows, we recognize impairment
expense equal to the difference between the carrying value and the fair value of
the asset which is estimated to be the expected present value of future net cash
flows from proved  reserves,  utilizing a  risk-free  rate of return.  We cannot
predict  the amount of  impairment  charges  that may be recorded in the future.
Unproved  leasehold costs are reviewed  periodically and a loss is recognized to
the extent, if any, that the cost of the property has been impaired.

                                       10


Property Retirement Obligations

         We are required to make estimates of the future costs of the retirement
obligations  of  our  producing  oil  and  gas  properties.   This   requirement
necessitates that we make estimates of property  abandonment costs that, in some
cases,  will not be incurred until a substantial  number of years in the future.
Such cost  estimates  could be subject to  significant  revisions in  subsequent
years due to changes in  regulatory  requirements,  technological  advances  and
other factors that may be difficult to predict.

Income Taxes

         We are subject to income and other  related  taxes in areas in which we
operate.  When recording income tax expense,  certain  estimates are required by
management  due to the timing and impact of future  events on when we  recognize
income  tax  expenses  and  benefits.  We  will  periodically  evaluate  our tax
operating loss and other carryforwards to determine whether a gross deferred tax
asset,  as well as a related  valuation  allowance,  should be recognized in our
financial statements.

RECENT ACCOUNTING PRONOUNCEMENTS

         In  December  2004,  FASB  issued  Statement  of  Financial  Accounting
Standards  No. 123R,  "Share-Based  Payment"  ("SFAS No.  123R"),  which revised
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation."  SFAS No.  123R  establishes  standards  for the  accounting  for
transactions  in which an entity  exchanges its equity  instruments for goods or
services.  This Statement  focuses  primarily on accounting for  transactions in
which an entity obtains employee services in share-based  payment  transactions.
SFAS No.  123R  requires  that the fair  value  of such  equity  instruments  be
recognized  as expense in the  historical  financial  statements as services are
performed.  Prior to SFAS No. 123R,  only certain pro forma  disclosures of fair
value were required.  SFAS No. 123R will be effective for small business issuers
as of the beginning of the first interim or annual  reporting period that begins
after  December  15,  2005.  The impact of the  adoption of this new  accounting
pronouncement  would be similar to the  Company's  calculation  of the pro forma
impact  on net  income  of  SFAS  123  included  in  Note 1 to our  consolidated
financial statements beginning on page 4.

         For  a  more  complete   discussion  of  our  accounting  policies  and
procedures, see our Notes to consolidated financial statements beginning on page
4.

                                       11


COMPARISON OF FISCAL QUARTERS ENDED MARCH 31, 2005 AND 2004

Revenues

         Revenues consist of our allocated portion of the proceeds  generated by
our  various  oil and gas  projects  from  the  sale  of oil and  gas.  Revenues
increased  $14,665 to $20,570 for our fiscal  quarter  ended March 31, 2005 from
$5,905 for our fiscal  quarter  ended March 31,  2004.  The  increase of $14,665
resulted  primarily from increased sales of oil and gas produced by our CSR-Waha
Project and Hackberry Project. We expect revenues to remain constant during 2005
as we continue to receive our allocated portion of the proceeds generated by our
CSR-Waha Project and Hackberry Project.

Exploration and Production Expenses

         Exploration   and  production   expenses   consist  of  geological  and
geophysical  costs,   exploratory  dry  hole  expenses,   leasehold  abandonment
expenses,  production  expenses,  and other exploration and development expenses
related  to our  oil and  gas  projects.  Exploration  and  production  expenses
increased  $3,545 to $5,716 for our fiscal  quarter  ended  March 31,  2005 from
$2,171 for our fiscal  quarter  ended  March 31,  2004.  The  increase of $3,545
resulted  primarily from geological and geophysical  expenditures  supportive of
the  exploration  activities we conducted in our CSR-Waha  Project and Hackberry
Project. We expect exploration and production expenses to remain constant during
2005 as we continue to conduct exploration  activities on the prospects in these
projects and engage in exploration  activities on various  prospects that we may
acquire in the future.

General and Administrative Expenses

         General  and   administrative   expenses   consist  of  consulting  and
engineering fees, professional fees, employee compensation, office rents, travel
and utilities, and other miscellaneous general and administrative costs. General
and administrative expenses decreased $100,173 to $61,952 for our fiscal quarter
ended March 31, 2005 from $162,125 for our fiscal  quarter ended March 31, 2004.
The decrease of $100,173  resulted  primarily from the disposition of certain of
our  interests  in our oil and gas  projects  on July 20,  2004.  The $61,952 of
general and  administrative  expenses  that we incurred  for our fiscal  quarter
ended March 31,  2005  consisted  primarily  of $25,539  for  professional  fees
incurred in connection  with our oil and gas projects,  financing  transactions,
and compliance with our reporting obligations under federal securities laws, and
$36,413  for   consulting   and   engineering   fees.  We  expect   general  and
administrative  expenses  to remain  constant  in future  periods as a result of
continued expenditures for consulting and engineering fees, and for professional
fees  associated  with  acquisitions  of additional  oil and gas  properties and
compliance with SEC public reporting and corporate governance requirements.

                                       12


Interest Expense

         Interest  expense  consists of certain  noncash  charges  and  interest
accrued on our various debt obligations.  Interest expense decreased $296,569 to
$2,153 for our fiscal  quarter ended March 31, 2005 from $298,722 for our fiscal
quarter ended March 31, 2004. The decrease of $296,569  resulted  primarily from
the  disposition of our interests in certain of our oil and gas projects on July
20, 2004 and the corresponding  release by Trident Growth Fund, L.P. ("Trident")
and Endeavour International  Corporation ("Endeavour") from our debt obligations
to them that we incurred in connection with our acquisition of those  interests,
and a one-time noncash charge of $90,000 accrued during our fiscal quarter ended
March 31, 2004 for  interest  expense  representing  dividends  on our shares of
Series A 10% Convertible Preferred Stock. The $2,153 of interest expense that we
incurred  during our fiscal  quarter ended March 31, 2005  consisted of interest
expense  incurred under our various debt  obligations  issued for the purpose of
funding our oil and gas exploration and development business. We expect interest
expense  under  our  various  debt   obligations  to  remain  constant  for  the
foreseeable future.

Gain (Loss) on Extinguishment of Debt

         Gain (loss) on  extinguishment of debt consists of the gains and losses
that we  recognized  upon the  extinguishment  of various debt  obligations.  We
recognized a gain on  extinguishment  of debt of $316,499 for our fiscal quarter
ended March 31, 2004. We did not recognize any gain or loss on extinguishment of
debt for our fiscal quarter ended March 31, 2005. The gain on  extinguishment of
debt of $316,499 resulted  primarily from Ocean Resource Capital  Holdings,  PLC
("Ocean  Resource")  releasing  us from  our  debt  obligations  to it upon  our
issuance of shares of our Series B Convertible  Preferred  Stock and warrants to
them on February 27, 2004, and represented  the difference  between the value of
the  loans,  interest  and  fees  extinguished  in  excess  of the  value of the
securities we issued to Ocean Resource to satisfy these  obligations.  We may in
the  future  incur  additional  debt  in  connection  with  the  funding  of our
operations and the acquisition of additional  interests in oil and gas projects.
However,  we do not  expect  gains and losses on the  extinguishment  of debt to
constitute a material  component  of our overall  financial  performance  in the
foreseeable future.

Loss (Profit) From Limited Partnerships and Limited Liability Companies

         Loss (profit) from limited partnerships and limited liability companies
includes the income or losses that we recognize  from the financial  performance
of the oil and gas limited partnerships and limited liability companies in which
we own an equity interest of greater than 5% but less than 50% of the applicable
entity. We did not have any loss or profit from limited partnerships and limited
liability  companies for our fiscal  quarter ended March 31, 2005. We had a loss
from limited  partnerships  and limited  liability  companies of $21,518 for our
fiscal  quarter  ended March 31, 2004.  The loss from limited  partnerships  and
limited liability  companies in 2004 resulted  primarily from losses we incurred
in connection with our holdings in PH Gas, Hackberry Drilling Fund and Louisiana
Shelf  Partners.  We disposed of our interests in the forgoing  entities on July
20, 2004. We intend to make similar  equity  investments  in additional  limited
partnerships and limited liability  companies in the future and expect that loss
(profit)  from  limited   partnerships  and  limited  liability   companies  may
constitute a material  component of our overall  financial  performance  for the
foreseeable future.

                                       13


LIQUIDITY AND CAPITAL RESOURCES

         Since our inception,  we have funded our operations  primarily  through
private sales of equity  securities and the use of short and long-term  debt. As
of March 31, 2005, we had a cash balance of $14,809.

         Net cash used in continuing  operating  activities  was $54,077 for our
fiscal  quarter ended March 31, 2005 compared to $193,853 for our fiscal quarter
ended March 31, 2004. The $139,776 decrease in cash used in operating activities
was  primarily  due to a decrease  in net loss of $157,823  (excluding  non cash
items)  which was  partially  offset by an increase in  accounts  receivable  of
$10,475 and a decrease in accounts payable and accrued expenses of $7,602.

         Net cash used in  continuing  investing  activities  was $2,150 for our
fiscal  quarter  ended  March 31, 2005  compared  to net cash used in  investing
activities  of $9,546 for our fiscal  quarter  ended March 31, 2004.  The $7,396
decrease in cash used in investing activities was due primarily to a decrease in
investments that we made in limited partnerships and limited liability companies
of $8,000.

         Net cash provided by continuing  financing  activities  was $55,000 for
our fiscal  quarter  ended  March 31, 2005  compared to $271,000  for our fiscal
quarter  ended March 31,  2004.  The $216,000  decrease in net cash  provided by
financing  activities  was due  primarily  to a  decrease  in the  amount of net
proceeds  received from the issuance of our common stock of $230,000,  partially
offset by an increase in the amount of proceeds we received upon the issuance of
debt of $14,000.

         At March  31,  2005,  we had a  working  capital  deficit  of  $927,806
compared to a working  capital  deficit of  $3,533,489  at March 31,  2004.  The
$2,605,683  decrease in working  capital deficit was due primarily to a decrease
in accounts payable and accrued expenses of $343,838, notes payable of $548,000,
dividends  payable  on our  shares of Series A  Convertible  Preferred  Stock of
$399,708, and net convertible debentures payable of $1,611,276, partially offset
by decreases in accounts  receivable of $137,186,  notes and interest receivable
of $10,475, prepaid expenses of $43,868, and cash of $72,364.

         On April  21,  2004,  we sold  2,500,000  shares  of  common  stock and
warrants to acquire  1,250,000 shares of common stock in consideration for which
we received aggregate gross proceeds of $500,000.  These securities were sold in
units  comprised of two shares of common  stock and one warrant.  The units were
sold  at a  purchase  price  of $.40  per  unit.  Each  warrant  is  exercisable
immediately  into one share of  common  stock at an  exercise  price of $.30 per
share and expires three years after the date of issuance.

         On March 21, 2005, we commenced a private offering of up to $975,000 of
units  comprised of shares of our common stock and warrants to acquire shares of
common  stock.  Each unit is comprised of two shares of our common stock and one
warrant.  The units are being  sold at a purchase  price of $.26 per unit.  Each
warrant is exercisable immediately into one share of common stock at an exercise
price of $.30 per share and expires  three years after the date of issuance.  As
of the date of this report,  we have sold  approximately  1,500,000 units in the
offering for aggregate gross proceeds of approximately $390,000.

                                       14


         The forgoing  constitutes our principal sources of financing during the
past 12 months. We do not currently  maintain a line of credit or term loan with
any commercial bank or other financial institution.

         We will need  approximately  $1,000,000  to execute our business  plan,
satisfy  capital  calls,  and pay drilling and  production  costs on our various
interests  in oil and gas  prospects  during  the next  twelve  months.  Of this
amount,  we will need  approximately  $25,000 for capital  calls and  production
costs with respect to our oil and gas projects,  approximately $280,000 to repay
amounts owed to Patterson-UTI,  approximately  $170,000 to repay our outstanding
term indebtedness, and approximately $500,000 for general corporate expenses. In
the event that we locate additional  prospects for acquisition,  experience cost
overruns at our current  prospects or fail to generate  projected  revenues,  we
will need funds in excess of the forgoing amounts during the next 12 months.  In
addition,  if any of the  other  owners  of  leasehold  interests  in any of the
projects in which we participate,  or any of the limited  partners or membership
interest holders in the limited  partnerships or limited liability  companies in
which  we  invest,  respectively,  fails  to  pay  their  equitable  portion  of
development  costs or  capital  calls,  we may need to pay  additional  funds to
protect our ownership interests.

         Based on our available cash resources, cash flows that we are currently
generating  from our oil and gas  projects,  and  projected  cash  flows that we
expect to generate from our oil and gas projects in the future, we will not have
sufficient  funds to continue to meet such capital calls,  make such  repayments
and operate at current  levels for the next 12 months.  Accordingly,  we will be
required to raise additional funds through sales of our securities or otherwise.
If we are unable to obtain additional funds on terms favorable to us, if at all,
we may be  required  to  delay,  scale  back  or  eliminate  some  or all of our
exploration and well development  programs and may be required to relinquish our
interests in one or more of our projects.

OFF-BALANCE SHEET ARRANGEMENTS

         As of  December  31,  2004,  we did not  have  any  relationships  with
unconsolidated  entities or financial partners,  such as entities often referred
to as structured finance or special purpose entities,  that had been established
for  the  purpose  of  facilitating  off-balance  sheet  arrangements  or  other
contractually narrow or limited purposes. As such, we are not materially exposed
to any  financing,  liquidity,  market or credit risk that could arise if we had
engaged in such relationships.

ITEM 3.     CONTROLS AND PROCEDURES.

         An  evaluation of the  effectiveness  of our  "disclosure  controls and
procedures"  (as such term is defined in Rules  13a-15(e)  or  15d-15(e)  of the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act")) was carried
out by us  under  the  supervision  and  with  the  participation  of our  Chief
Executive Officer and Treasurer. Based upon that evaluation, our Chief Executive
Officer and Treasurer  concluded  that,  as of the end of the period  covered by
this Annual  Report,  our disclosure  controls and procedures  were effective to
provide  reasonable  assurance  that  information we are required to disclose in
reports that we file or submit  under the  Exchange Act is recorded,  processed,
summarized and reported in accordance with the SEC rules and forms,  except that
such controls and procedures were not effective to provide reasonable  assurance

                                       15


that such reports are filed or submitted  timely with the SEC. There has been no
change in our internal control over financial reporting identified in connection
with that  evaluation  that occurred  during our most recent fiscal quarter that
has  materially  affected,  or is reasonably  likely to materially  affect,  our
internal control over financial  reporting,  except that we recently changed our
independent  registered  public  accounting  firm  and made  adjustments  to our
internal  accounting  processes  to better  ensure that  reports that we file or
submit under the  Exchange  Act are filed or  submitted  within the time periods
specified in the SEC rules and forms.

                                     PART II
                                OTHER INFORMATION

ITEM 6.  EXHIBITS

         The following documents are filed as exhibits to this report.

    Exhibit No.   Exhibit
    -----------   -------

         31.1     Certification  of  Chief  Executive  Officer  of  the  Company
                  required by Rule 13a-14(a)  under the Securities  Exchange Act
                  of 1934, as amended

         31.2     Certification  of  Treasurer  of the Company  required by Rule
                  13a-14(a)  under  the  Securities  Exchange  Act of  1934,  as
                  amended

         32.1     Certification  of Chief Executive  Officer and Chief Financial
                  Officer of the Company  required by Rule  13a-14(b)  under the
                  Securities Exchange Act of 1934, as amended

                                       16


                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                      BPK RESOURCES, INC.


Date:  May 23, 2005                   /s/ Christopher H. Giordano
                                      ---------------------------
                                      Christopher H. Giordano
                                      Chief Executive Officer and Treasurer


                                       17



                                  EXHIBIT INDEX

    Exhibit No.   Exhibit
    -----------   -------

         31.1     Certification  of  Chief  Executive  Officer  of  the  Company
                  required by Rule 13a-14(a)  under the Securities  Exchange Act
                  of 1934, as amended

         31.2     Certification  of  Treasurer  of the Company  required by Rule
                  13a-14(a)  under  the  Securities  Exchange  Act of  1934,  as
                  amended

         32.1     Certification  of Chief Executive  Officer and Chief Financial
                  Officer of the Company  required by Rule  13a-14(b)  under the
                  Securities Exchange Act of 1934, as amended

                                       18