TMX group TMXmoney

Connacher Oil and Gas Limited (CLL)
Exchange: Toronto Stock Exchange
$0.090
May 23, 2013, 3:11 PM EDT
Change: 0.01 (5.88%)
Volume: 493,122

Day Low
0.085
Day High
0.090
Connacher Oil and Gas reports strong financial results for Q3 as Great Divide oil sands project moves closer to production

CALGARY, Nov. 9 /CNW/ - Connacher Oil and Gas Limited (CLL - TSX)
continued to strengthen its overall operating and financial results and
financial condition in the third quarter of 2006. This was achieved through
growth in conventional production, strong refinery operations and timely
equity and debt financing. Meanwhile, Connacher is executing its oil sands
development plans with significant progress on its great divide project. Field
site preparation and construction, shop construction of major equipment and
mechanical and civil design work are all advancing favorably. The first 15
steam-assisted gravity drainage ("SAGD") well pairs are to be drilled in late
2006 and early 2007.
For the third quarter of 2006, Connacher's Montana refinery showed
expanded throughput, improved margins and higher utilization rates. In the
meantime, conventional production in Alberta and Saskatchewan was a steady
3,256 boe/d. The company reported record cash flow from operations of
$15 million for the third quarter compared with $9.5 million for the second
quarter of 2006, and $2 million for the third quarter of 2005. Earnings also
reached record levels at $6.8 million. These strong financial results are
anticipated to continue and be expanded considerably in upcoming years when
production from pod one is initiated and additional pod development and
related production is introduced in a sequential manner during the balance of
the decade.

<<
Highlights for Third Quarter 2006

-  Q3 2006 revenue up 3,227 percent to $103 million compared to Q3 2005
   levels; nine months 2006 revenue up 2,421 percent to $167 million
-  Q3 2006 cash flow of $15 million ($0.08 per share), an increase of 656
   percent over 2005; nine months 2006 cash flow at $26.2 million ($0.15
   per share), up 739 percent over $3.1 million last year
-  Q3 2006 earnings of $6.8 million ($0.03 per share) compared to a loss
   in 2005; nine months 2006 earnings of $3.7 million, up 799 percent
-  Q3 2006 conventional production up 265 percent to 3,256 boe/d,
   compared to 891 boe/d in 2005; nine months 2006 production at
   2,626 boe/d, up 194 percent
-  Montana refinery performs well with higher throughput, better margins
-  GLJ reserve and resource estimates for Great Divide oil sands
   properties expanded significantly
-  $30 million of new flow through equity and US$195 million of new debt
   facilities placed to provide capital for Great Divide and for
   refining operations
-  Great Divide field construction well underway


Financial & Operating Highlights

                             Three months ended        Nine months ended
                                   September 30             September 30
-------------------------------------------------------------------------
                                            %                        %
                          2006     2005  Change    2006    2005   Change
-------------------------------------------------------------------------
FINANCIAL ($000's except
 per share amounts)
Total revenue           103,108    3,222  3,100  167,984    6,818  2,364
Cash flow from
 operations before
 working capital
 changes(1)              14,957    1,978    656   26,184    3,120    739
Per share, basic(1)        0.08     0.02    300     0.15     0.03    400
Per share, diluted(1)      0.08     0.02    300     0.14     0.03    367
Net earnings (loss)
 for the period           6,771   (1,034)   755    3,686      410    799
Per share, basic           0.03    (0.01)   400     0.02        -      -
Per share, diluted         0.03    (0.01)   400     0.02        -      -
Capital expenditures
 and acquisitions        41,449    2,870  1,344  376,564   14,567  2,485
Cash on hand                                      14,450   67,708    (79)
Working capital
 (deficit)(2)                                    (39,942)  67,440   (159)
Shareholders' equity                             378,730  113,208    235
Total assets                                     527,028  118,788    344

OPERATING
Conventional daily
 sales volumes
Crude oil - bbl/d         1,084      808     34      926      713     30
Natural gas - mcf/d      13,028      497  2,521   10,198    1,077    847
Barrels of oil
 equivalent - boe/d(3)    3,256      891    265    2,626      893    194
Conventional selling
 prices
Oil - $/bbl               62.53    53.40     17    56.83    42.62     33
Natural gas - $/mcf        5.33     1.88    184     5.58     1.21    361
Barrels of oil
 equivalent - $/boe(3)    42.16    49.48    (15)   41.70    35.50     17
Refining(4)
Sales revenue            93,752        -         144,719        -      -
Margins                  13,510        -          17,373        -      -
Margins (%)                14.4        -            12.0        -      -

Common shares
 outstanding (000's)
Weighted average
Basic                   193,587  103,851     86  179,948    96,018    87
Diluted                 200,572  106,397     89  187,135   101,073    85
End of period
Issued                                           197,878   134,236    47
Fully diluted                                    213,491   142,873    49
-------------------------------------------------------------------------

(1) Cash flow from operations before working capital changes ("cash
    flow") and cash flow per share do not have standardized meanings
    prescribed by Canadian generally accepted accounting principles
    ("GAAP") and therefore may not be comparable to similar measures used
    by other companies. Cash flow includes all cash flow from operating
    activities and is calculated before changes in non-cash working
    capital. The most comparable measure calculated in accordance with
    GAAP would be net earnings. Cash flow is reconciled with net earnings
    on the Consolidated Statement of Cash Flows and in the accompanying
    Management's Discussion & Analysis. Management uses these non-GAAP
    measurements for its own performance measures and to provide its
    shareholders and investors with a measurement of the company's
    efficiency and its ability to fund a portion of its future growth
    expenditures.
(2) A short term working capital deficiency exists at September 30, 2006
    as part of the consideration paid for the refinery acquisition which
    was financed with short-term borrowings. This short term debt was
    repaid in October 2006.
(3) All references to barrels of oil equivalent (boe) are calculated on
    the basis of 6 mcf:1 bbl. Boes may be misleading, particularly if
    used in isolation. This conversion is based on an energy equivalency
    conversion method primarily applicable at the burner tip and does not
    represent a value equivalency at the wellhead.
(4) Results from the date of purchase of the refinery on March 31, 2006
    to September 30, 2006. In the month of April 2006 the refinery was
    shut down for approximately 20 days for scheduled turnaround
    maintenance.
>>

Letter to Shareholders

Connacher continued to demonstrate improved financial and operating
results during the third quarter of 2006. By consistently pursuing its
objectives with a well-defined integration strategy, the Company's financial
condition was strengthened, internally generated cash flow from operations
before working capital changes grew significantly and considerable earnings
were achieved. In particular, the Montana refinery was a significant performer
during the reporting period as throughput was expanded, margins were improved
and utilization rates were exceptional. Readers should note that cash flow
from operations before working capital changes ("cash flow" or "cash flow from
operations") and cash flow per share do not have standardized meanings
prescribed by Canadian generally accepted accounting principles ("GAAP"). See
Management's Discussion and Analysis herein.
Considerable effort during the third quarter 2006 was focused on the
continued strengthening of the company's overall financial condition and
capacity to fund its development program at Pod One of the Great Divide oil
sands project. During the summer, $30 million of flow through equity was sold
by way of a bought deal financing to secure funds for the company's ongoing
core hole and 3D seismic evaluation program anticipated for the company's key
Great Divide oil sands leases in the winter of 2007. A total of 70 core holes
and extensive 3D coverage is scheduled for the upcoming winter drilling
season.
Also, subsequent to the reporting period, Connacher completed the private
placement of a US$180 million Term Loan B Facility ("Term Loan") and a
US$15 million Working Capital Facility ("WC Facility") to institutional
investors primarily in the United States. The Term Loan has a seven year term,
nominal scheduled principal repayments and bears interest at either LIBOR plus
3.25 percent or at a Base Rate plus 2.25 percent. Under certain circumstances,
limited additional periodic repayments may be required commencing in 2008. A
portion of the Term Loan proceeds were used to discharge short-term
indebtedness incurred to acquire the refining assets in Montana, to fund a one
year debt service reserve during the construction phase at Pod One of Great
Divide and to pay expenses associated with the financing. The balance of
approximately US$111 million was added to working capital to be available for
the construction project at Pod One.
To reduce risk, an interest rate swap establishing a rate of 8.52 percent
on US$90 million of the Term Loan over its term was also completed.
The WC Facility is fully revolving, has a five year term and bears
interest at either LIBOR plus three per cent or at a Base Rate plus two per
cent. It was secured to provide ongoing working capital for the Montana
refinery operations.
Connacher's Great Divide assets and the Montana refining assets provided
security for the two facilities, which are non-recourse to Connacher. As the
transaction closed after the reporting period cutoff, Connacher's nine-month
balance sheet shows a working capital deficit due to the impact of the bridge
loan incurred to acquire the Montana refining assets. This has since been
redressed, leaving Connacher with a well-structured balance sheet, strong
working capital position and growing cash flow from operations to fund other
growth investment opportunities. As well, the company continues to hold an
extremely valuable unencumbered equity position approaching $300 million in
Petrolifera Petroleum Limited and Connacher has unutilized credit facilities
deriving from the loan value of its conventional assets.
Of particular additional importance during the reporting period was the
completion by GLJ Petroleum Consultants ("GLJ") of an updated report on the
reserves and resources at the company's Great Divide oil sands project,
situated approximately 80 kilometers (50 miles) southwest of Fort McMurray in
northeastern Alberta. Connacher owns a 100 percent working interest in most of
its 80,000 acre lease holding in the region, including Pod One which is
presently under development. Clearly the company's oil sands properties are of
considerable consequence to the value of Connacher and remain its most
significant asset.
The following is a summary of the bitumen reserves and the value of
future net revenues associated with Connacher's interests in the Great Divide
region, as evaluated by GLJ as of September 1, 2006. The GLJ Report was
prepared using assumptions and methodology guidelines outlined in the COGE
Handbook and in accordance with National Instrument 51-101. The pricing used
in the forecast and constant price evaluations is set forth in the notes to
the tables.
Reserves were only assigned to Pod One, in the 2P and 3P categories,
although no proved reserves were assigned pending start-up of production. The
study assumed 59 SAGD well pairs for the 2P case and 80 well pairs for the 3P
case, with cumulative Steam Oil Ratios ("SORs") of 2.6 in both cases, but
declining to 2.4 during peak production periods. The cutoffs used by GLJ for
probable reserves were 13 meters of net pay for 2P reserves and 10 meters of
net pay for 3P reserves.
The evaluations based on constant prices and costs utilize a net bitumen
price derived from pricing data posted as of June 30, 2006. Although June 30,
2006 prices are utilized, production of bitumen is not anticipated to commence
until mid-2007. Accordingly, if product prices from which the net bitumen
price is derived decline, then the present value of future net revenue
associated with reserves and the associated reserves volumes will be less than
those estimated in the GLJ Report and such reductions may be significant. All
evaluations of future revenue are after the deduction of royalties, all
capital/development costs, production costs and well abandonment costs but
before consideration of indirect costs such as administrative, overhead and
other miscellaneous expenses. The estimated future net revenues contained in
the following tables do not necessarily represent the fair market value of
Connacher's reserves. There is no assurance that the forecast and constant
price and cost assumptions contained in the GLJ Report will be attained and
variances could be material. Other assumptions and qualifications relating to
costs and other matters are included in the GLJ Report. The recovery and
reserve estimates of Connacher's properties described herein are estimates
only. The actual reserves on Connacher's oil sands properties may be greater
or less than those calculated.

<<
RESERVES AND NET PRESENT VALUE OF FUTURE NET REVENUE
BASED ON FORECAST PRICES AND COSTS(6)

                                      Before Deducting Income Taxes
                      Bitumen                  Discounted At
-------------------------------------------------------------------------
                 Gross(1)  Net(1)     0%      5%     10%     15%     20%
                   (mbbl)  (mbbl)   (MM$)   (MM$)   (MM$)   (MM$)   (MM$)
-------------------------------------------------------------------------
Proved Plus
 Probable
 Undeveloped
 (2)(3)(5)         79,632  71,059   1,040     502     261     138      69

Proved Plus
 Probable Plus
 Possible
 Undeveloped
 (2)(3)(4)(5)     111,629  98,539   1,680     688     331     174      93


                        After Deducting Income Taxes(8)
                                 Discounted At
---------------------------------------------------------
                      0%      5%     10%     15%     20%
                    (MM$)   (MM$)   (MM$)   (MM$)   (MM$)
---------------------------------------------------------
Proved Plus
 Probable
 Undeveloped
 (2)(3)(5)            720     342     171      83      33

Proved Plus
 Probable Plus
 Possible
 Undeveloped
 (2)(3)(4)(5)       1,154     467     218     108      50


RESERVES AND NET PRESENT VALUE OF FUTURE NET REVENUE
BASED ON CONSTANT PRICES AND COSTS(7)

                                      Before Deducting Income Taxes
                      Bitumen                  Discounted At
-------------------------------------------------------------------------
                 Gross(1)  Net(1)     0%      5%     10%     15%     20%
                   (mbbl)  (mbbl)   (MM$)   (MM$)   (MM$)   (MM$)   (MM$)
-------------------------------------------------------------------------
Proved Plus
 Probable
 Undeveloped
 (2)(3)(5)         79,632  66,357   1,809     973     581     374     253

Proved Plus
 Probable Plus
 Possible
 Undeveloped
 (2)(3)(4)(5)     111,805  92,523   2,601   1,211     674     423     286


                        After Deducting Income Taxes(8)
                                 Discounted At
---------------------------------------------------------
                      0%      5%     10%     15%     20%
                    (MM$)   (MM$)   (MM$)   (MM$)   (MM$)
---------------------------------------------------------
Proved Plus
 Probable
 Undeveloped
 (2)(3)(5)          1,243     665     394     250     165

Proved Plus
 Probable Plus
 Possible
 Undeveloped
 (2)(3)(4)(5)       1,780     823     452     278     182

Notes:
(1) "Gross Reserves" are the Corporation's working interest (operating or
    non-operating) share before deducting royalties and without including
    any royalty interests of the Corporation. "Net Reserves" are the
    Corporation's working interest (operating or non-operating) share
    after deduction of royalty obligations, plus the Corporation's
    royalty interests in reserves.
(2) "Proved" reserves are those reserves that can be estimated with a
    high degree of certainty to be recoverable. It is 90% likely that the
    actual remaining quantities recovered will exceed the estimated
    proved reserves.
(3) "Probable" reserves are those additional reserves that are less
    certain to be recovered than proved reserves. It is equally likely
    that the actual remaining quantities recovered will be greater or
    less than the sum of the estimated proved plus probable reserves.
(4) "Possible" reserves are those additional reserves that are less
    certain to be recovered than probable reserves. It is unlikely that
    the actual remaining quantities recovered will exceed the sum of the
    estimated proved plus probable plus possible reserves.
(5) "Undeveloped" reserves are those reserves expected to be recovered
    from known accumulations where a significant expenditure (for
    example, when compared to the cost of drilling a well) is required to
    render them capable of production. They must fully meet the
    requirements of the reserves classification (proved, probable,
    possible) to which they are assigned.
(6) The pricing assumptions used in the GLJ Report with respect to values
    of future net revenue (forecast) as well as the inflation rates used
    for operating and capital costs are set forth below. GLJ is an
    independent qualified reserves evaluator appointed pursuant to
    NI 51-101.


             Heavy Oil     Natural Gas    Inflation Rate   Exchange Rate

           Proxy (12 API)     Alberta
            at Hardisity     Spot Gas
             ($Cdn/bbl)       ($/mcf)          %/year        US$/$Cdn
-------------------------------------------------------------------------

Forecast
2007           42.50            6.50             2.0           0.890
2008           40.00            8.25             2.0           0.890
2009           37.25            8.10             2.0           0.890
2010           36.00            7.75             2.0           0.890
2011           37.25            7.35             2.0           0.890
2012           38.25            7.15             2.0           0.890
2013           39.25            7.30             2.0           0.890
2014           39.75            7.45             2.0           0.890
2015           40.75            7.65             2.0           0.890
2016           41.50            7.80             2.0           0.890
Thereafter    +2%/yr          +2%/yr             2.0           0.890

(7) The product prices used in the constant price and cost evaluations in
    the GLJ Report were as follows: West Texas Intermediate crude oil at
    Cushing, Oklahoma: $73.93 US$D/bbl; Alberta Spot gas at AECO-C:
    $5.14/mmbtu; and light crude oil at Edmonton: $85.28/bbl and a
    bitumen wellhead price of $44.34/bbl.
(8) Estimations of future income tax expenses included in the GLJ Report
    relate solely to estimated unclaimed costs and tax losses, tax
    credits and allowances in respect of the Great Divide project.
>>

Oil and Gas Resources

Only Pod One has sufficient well and seismic control to warrant the
assignment of reserves. The other five pods have insufficient drilling
density, seismic mapping or project definition to be categorized as reserves
at this time. Additional drilling and seismic activity could result in
upgrading these to reserve status over time. In the interim, a range of
contingent resources was assigned to reflect uncertainties. The GLJ Report
provided calculations of Contingent Resources comprised of "Low Estimate
Resources ((greater than) 15 meter Pay) - higher certainty" together with
"Best Estimate Resources ((greater than) 13 meter Pay) - likely certainty" and
"High Estimate Resources ((greater than) 10 meter Pay) - lower certainty". Low
Estimate recoverable resources are comprised of mapped original oil-in-place
assigned to Pod One ((greater than) 15 meter Pay) with a lower recovery factor
than are applied to the estimate of 2P reserves. Best Estimate Resources are
comprised of 2P remaining recoverable reserves together with an estimate of
recoverable resources attributable to five other pods on Connacher's lands.
High Estimate Resources (lower certainty) include 3P recoverable reserves at
Pod One together with recoverable resources at the other five pods on
Connacher's acreage, but with a larger areal extent and a higher recovery
factor than attributable under the Best Estimate Category. In addition to
Contingent resources described above, volumes were also estimated for
prospective or undiscovered resources. No prospective resources were assigned
to the low estimate category.
Calculations of the present value of the future net revenue from
remaining recoverable contingent and prospective resources were included in
the GLJ Report. The determination of production forecasts and economic
potential followed a similar methodology to that of the reserves evaluation
cases. Indicative future net revenues for these resource categories were
prepared using scoping estimates as detailed design estimates have not been
prepared.
GLJ forecasts the Low Estimate Reserves and Contingent Resources case
production start-up to occur in mid-2007 with a peak rate of 10,400 barrels of
oil per day achieved by 2014; the Best Estimate Reserve and Contingent
Resources case forecasts production start-up to occur in mid-2007 and a peak
rate of 20,200 barrels of oil per day is achieved by 2017; and the High
Estimate Reserve and Contingent Resources case forecasts production start-up
to occur in mid-2007 with a peak rate of 25,400 barrels of oil per day
achieved by 2017. Utilizing GLJ's forecast for the Reserves, Contingent and
Prospective Resources results in a Best Estimate Reserves and Total Resources
case of production start-up in mid-2007 with a peak rate of 29,900 barrels of
oil per day achieved by 2017 while the High Estimate Reserves and Total
Resources production starts up in mid-2007 with a peak rate of 40,200 barrels
of oil per day achieved by 2012.


<<
SUMMARY OF RESERVES AND RESOURCES VALUES
BASED ON FORECAST PRICES AND COSTS(6)

                      Low      Best     High
                    Estimate Estimate Estimate    Low     Best     High
                    Reserves Reserves Reserves Estimate Estimate Estimate
                      Plus     Plus     Plus   Reserves Reserves Reserves
                     Contin-  Contin-  Contin-     +        +        +
                      gent     gent     gent     Total    Total    Total
                     Resour-  Resour-  Resour-  Resour-  Resour-  Resour-
                       ces      ces      ces      ces      ces      ces
-------------------------------------------------------------------------
ORIGINAL OIL-IN-PLACE
 (mbbl)                  167      396      483      167      545      855

DEVELOPED ORIGINAL
 OIL-IN-PLACE (mbbl)     150      356      459      150      491      819

MARKETABLE RESERVES
  Bitumen (mbbl)
    Gross
     Reserves(1)      62,949  185,260  261,567   62,949  254,427  459,162
    Net Reserves(1)   57,077  166,189  233,227   57,077  228,573  406,225
BEFORE TAX PRESENT
 VALUE (MM$)
   0%                    708    2,530    3,728      708    3,305    6,999
   5%                    369      998    1,428      369    1,349    2,522
  10%                    194      427      604      194      576    1,049
  15%                     96      177      256       96      229      459
  20%                     37       52       87       37       56      183
AFTER TAX PRESENT
 VALUE (MM$)
   0%                    495    1,729    2,539      495    2,251    4,750
   5%                    251      662      945      251      885    1,666
  10%                    124      263      374      124      345      655
  15%                     52       87      132       52      103      249
  20%                      8       -1       14        8      -17       59


SUMMARY OF RESERVES AND RESOURCES VALUES
BASED ON CONSTANT PRICES AND COSTS(7)

                      Low      Best     High
                    Estimate Estimate Estimate    Low     Best     High
                    Reserves Reserves Reserves Estimate Estimate Estimate
                      Plus     Plus     Plus   Reserves Reserves Reserves
                     Contin-  Contin-  Contin-     +        +        +
                      gent     gent     gent     Total    Total    Total
                     Resour-  Resour-  Resour-  Resour-  Resour-  Resour-
                       ces      ces      ces      ces      ces      ces
-------------------------------------------------------------------------
MARKETABLE RESERVES
  Bitumen (mbbl)
    Gross
     Reserves(1)      63,140  185,481  286,943   63,140  254,770  459,337
    Net Reserves(1)   53,167  155,163  239,435   53,168  213,269  380,579

BEFORE TAX PRESENT
 VALUE (MM$)
   0%                  1,375    4,126    6,400    1,374    5,608   10,520
   5%                    804    1,900    2,876      804    2,638    4,342
  10%                    501    1,009    1,485      500    1,392    2,150
  15%                    326      588      843      326      794    1,202
  20%                    218      362      507      218      474      722

AFTER TAX PRESENT
 VALUE (MM$)
   0%                    948    2,814    4,358      948    3,818    7,150
   5%                    551    1,282    1,932      551    1,772    2,913
  10%                    339      669      976      339      914    1,413
  15%                    216      379      536      216      504      764
  20%                    140      223      305      139      283      436
>>

Connacher's current focus is primarily on the construction program at Pod
One in Great Divide. Significant progress has already been made, reflecting
the effectiveness of the company's modular approach and efficient pre-planning
for the construction phase. As at October 30, 2006 the company's engineering
and procurement consultants have confirmed that major equipment shop
construction is over 87 percent completed, mechanical and civil design work
was over 85 percent completed and other components of the project were
well-advanced. Field operations including civil preparation of the plant site
are estimated to be 25 percent complete, including installation of piles for
storage tanks to be field constructed in early 2007 is on schedule. Drilling
plans are also advancing to enable the first 15 steam-assisted gravity
drainage ("SAGD") well pairs to be drilled later this year and in early 2007.
Connacher is also actively recruiting new full-time employees for its
anticipated Great Divide production operations and has successfully commenced
its hiring program. We welcome all new employees associated with the Great
Divide Pod One project and also welcome our developing and productive
relationship with all our consultants and service and supply companies who
will assist Connacher in completing the project in the most timely and
cost-effective manner possible. Connacher is proud of the prospect of being in
the position of having reduced the timeline for projected startup at Great
Divide from first purchase of its acreage in 2004 to less than four years,
which it believes is a record pace of execution.

Outlook

The outlook for Connacher is buoyant, even against the background of
weakened commodity prices for both crude oil and natural gas. The company is
well-financed and has been able to maintain its 100 percent ownership of its
Great Divide SAGD oil sands project without undue dilution of its equity,
while securing medium-term limited recourse debt financing to fund a
significant portion of its prospective capital outlays. Connacher believes
this to be far preferable to short-term bank financing with its vagaries or to
diluting its interest in the project through farmout or joint venture. The
company has retained control of its own destiny to the long term benefit of
its common shareholders.
In 2007 focus will continue to be on Great Divide although other
important work will be carried out on the company's conventional acreage and
at its Montana refinery. A capital budget approaching $250 million is
envisaged for next year, with approximately 80 percent directed to both Pod
One development and startup and to anticipating continued evaluation of
additional pods and undeveloped acreage in the Great Divide region. It is
hoped a formal applications for the next pod at Great Divide will be submitted
early in 2007. Conventional activity will focus on drilling for natural gas at
Marten Creek and other selected regions in northern Alberta, oil development
drilling at Three Hills, Alberta and ongoing projects at Battrum,
Saskatchewan. It is also anticipated over $16 million will be invested in the
Montana refining operation during 2007.

Management's Discussion and Analysis ("MD&A")

The following is dated as of November 8, 2006 and should be read in
conjunction with the unaudited consolidated financial statements of Connacher
Oil and Gas Limited ("Connacher" or the "company") for the three and nine
months ended September 30, 2006 and 2005 as contained in this interim report
and the MD&A and audited financial statements for the years ended December 31,
2005 and 2004 as contained in the company's 2005 annual report. The unaudited
consolidated financial statements for the three and nine months ended
September 30, 2006 have been prepared in accordance with Canadian generally
accepted accounting principles ("GAAP") and are presented in Canadian dollars.
This MD&A provides management's view of the financial condition of the
company and the results of its operations for the reporting periods.
Information contained in this report contains forward-looking information
based on current expectations, estimates and projections of future production,
capital expenditures and available sources of financing. It should be noted
that forward-looking information involves a number of risks and uncertainties
and actual results may vary materially from those anticipated by the company.
There can be no assurance that the plans, intentions or expectations upon
which these forward-looking statements are based will occur. Forward-looking
statements are subject to risks, uncertainties and assumptions, including
those discussed in the company's Annual Information Form for the year ended
December 31, 2005, which include, without limitation, changes in market
conditions, law or governing policy, operating conditions and costs, operating
performance, demand for crude oil and natural gas, price and exchange rate
fluctuation, currency controls, commercial negotiations, regulatory processes
and approvals and technical and economic factors. Although Connacher believes
that the expectations represented in such forward-looking statements are
reasonable, there can be no assurance that such expectations will prove to be
correct.
The forward-looking statements contained herein are expressly qualified
in their entirety by this cautionary statement. The forward-looking statements
included in this MD&A are made as of the date of the MD&A and Connacher
undertakes no obligation to publicly update such forward-looking statements to
reflect new information, subsequent events or otherwise unless so required by
applicable securities laws. Throughout the MD&A, per barrel of oil equivalent
(boe) amounts have been calculated using a conversion rate of six thousand
cubic feet of natural gas to one barrel of crude oil (6:1). The conversion is
based on an energy equivalency conversion method primarily applicable to the
burner tip and does not represent a value equivalency at the wellhead. Boes
may be misleading, particularly if used in isolation.


<<
FINANCIAL AND OPERATING REVIEW
CONVENTIONAL PRODUCTION, PRICING AND REVENUE

                             Three months ended        Nine months ended
                                   September 30             September 30
-------------------------------------------------------------------------
                                            %                        %
                          2006     2005  Change    2006    2005   Change
-------------------------------------------------------------------------
Conventional daily
 production / sales
 volumes
  Crude oil - bbl/d       1,084      808     34      926      713     30
  Natural gas -mcf/d     13,028      497  2,521   10,198    1,077    847
-------------------------------------------------------------------------
  Combined - boe/d        3,256      891    265    2,626      893    194
-------------------------------------------------------------------------
Product pricing ($)
  Crude oil - per bbl     62.53    53.40     17    56.83    42.62     33
  Natural gas - per mcf    5.33     1.88    184     5.58     1.21    363
-------------------------------------------------------------------------
  Combined - per boe      42.16    49.48    (15)   41.70    35.50     17
-------------------------------------------------------------------------
Conventional oil and
 gas revenues ($000's)   12,325    4,055    204   29,892    8,655    245
-------------------------------------------------------------------------
>>

Conventional oil and gas revenues in the third quarter of 2006 were three
times higher than in the third quarter of 2005.
The acquisition of Luke Energy Ltd. on March 16, 2006 was the most
significant factor in this increase, as natural gas sales volumes increased
more than 26 times from last year on a third quarter comparison. Natural gas
selling prices are also up almost three times from 2005, when Argentinean gas
pricing adversely affected corporate natural gas prices.
Increased crude oil production and sales volumes from new wells drilled
in southwest Saskatchewan (net of the impact of ceasing to consolidate
Petrolifera's results) and increased world oil pricing also contributed to the
increase in conventional oil and natural gas revenues in the current quarter.
Natural gas and crude oil sales are now more evenly balanced,
contributing 52 percent and 48 percent, respectively, of total year to date
2006 conventional revenues.

<<
ROYALTIES ON CONVENTIONAL PETROLEUM AND NATURAL GAS SALES

For the three months ended
 September 30                         2006                 2005
                               ------------------------------------------
                                  Total    Per boe      Total    Per boe
-------------------------------------------------------------------------
Royalties ($000's)               $3,134     $10.72       $961     $11.73
  Percentage of petroleum
   and natural gas revenue         25.4%                   24%
-------------------------------------------------------------------------


For the nine months ended
 September 30                         2006                 2005
                               ------------------------------------------
                                  Total    Per boe      Total    Per boe
-------------------------------------------------------------------------
Royalties ($000's)               $7,318     $10.21     $2,018      $8.28
  Percentage of petroleum
   and natural gas revenue         24.6%                   23%
-------------------------------------------------------------------------

Royalties represent charges against production or revenue by governments
and landowners.
From year to year, royalties can change based on changes to the weighting
in the product mix which is subject to different royalty rates, and rates
usually escalate with increased product prices.

OPERATING EXPENSES AND NETBACKS - CONVENTIONAL

Company Netbacks(1)
For the nine months ended September 30

($000's)                2006               2005             % Change
                   ------------------------------------------------------
                       Total  Per boe    Total  Per boe   Total   Per boe
-------------------------------------------------------------------------
Average daily
 production (boe/d)        2,626              893               194
Petroleum and
 natural gas
 revenue              29,892    41.70   $8,655   $35.50     345%    17.4%
Interest & other
 income                  690     0.96      181     0.74     381     29.7
Royalties             (7,318)  (10.21)  (2,018)   (8.28)    362     23.3
-------------------------------------------------------------------------
Net revenue           23,264    32.45    6,818    27.96     341     16.1
Operating costs       (5,693)   (7.94)  (1,799)   (7.38)    320      7.6
-------------------------------------------------------------------------
Company netback -
 conventional
 operations           17,571    24.51   $5,019   $20.58     350     19.1
-------------------------------------------------------------------------
(1) Calculated by dividing related revenue and costs by total boe
    produced, resulting in an overall combined company netback. Netbacks
    do not have a standardized meaning prescribed by GAAP and, therefore,
    may not be comparable to similar measures used by other companies.
    This non-GAAP measurement is a useful and widely used supplemental
    measure that provides management of Connacher with performance
    measures and that provides shareholders and investors with a
    measurement of Connacher's efficiency and its ability to fund future
    growth through capital expenditures.



Operating Netbacks by Product
For the nine months ended September 30, 2006

($000's)                            Crude oil             Natural gas
                               ------------------------------------------
                                  Total    Per bbl      Total    Per mcf
-------------------------------------------------------------------------
Average daily production             926 bbl/day          10,198 mcf/d
Total revenue                    14,369      56.83     15,524       5.58
Royalties                        (3,518)    (13.90)    (3,800)     (1.36)
Operating costs                  (2,008)     (7.95)    (3,685)     (1.32)
-------------------------------------------------------------------------
Operating netback                 8,843      34.98      8,039       2.90
-------------------------------------------------------------------------
>>

For the third quarter of 2006 operating costs of $2.4 million were 279
percent higher than in the same prior year period, commensurate with increases
in daily sales volumes. On a per unit basis, operating costs increased by
eight percent to $7.94 per boe. The increase in operating costs, both
absolutely and on a per unit basis, reflects the company's increased
production and sales volumes in a higher cost environment.
Primarily as a result of higher product prices, operating netbacks per
boe for the first nine months of 2006 increased 19 percent to $24.51 per boe
compared to $20.58 in the first nine months of 2005.

REFINING REVENUES AND MARGINS

On March 31, 2006, Connacher completed the acquisition of the refining
assets of Montana Refining Company. The assets acquired included the refinery
and certain inventory including refined products. The results reported herein
are for the period from April 1, 2006. In April, 2006 the refinery was shut
down for 20 days for scheduled "turnaround" maintenance. Since resuming
refining operations after the turnaround, certain increased efficiencies have
occurred, and throughput daily volumes have been increased.
The operating results of the refinery since its acquisition to
September 30, 2006 are summarized below.

<<

                                         For the            For the year
                                    three months ended       to date to
                                 June 30,    September 30,  September 30,
                                    2006           2006          2006
-------------------------------------------------------------------------
Refinery throughput
-------------------------------------------------------------------------
Crude charged (bbl/d)(1)             6,864          9,613          8,239
Refinery production (bbl/d)(2)       6,932         10,392          8,662
Sales of produced refined
 products (bbl/d)                    6,266         12,220          9,243
Sales of refined products
 (bbl/d)(3)                          7,384         12,680         10,032
Refinery utilization (%)(4)             83%           101%            92%
-------------------------------------------------------------------------
(1) Crude charged represents the barrels per day of crude oil processed
    at the refinery.
(2) Refinery production represents the barrels per day of refined
    products yielded from processing crude and other refinery feedstocks.
(3) Includes refined products purchased for resale.
(4) Represents crude charged divided by total crude capacity of the
    refinery. Note refining capacity has been increased to 9,500 bbl/d.

Feedstocks
-------------------------------------------------------------------------
Sour crude oil (%)                      98%            92%            94%
Other feedstocks and blends (%)          2%             8%             6%
-------------------------------------------------------------------------
Total                                  100%           100%           100%
-------------------------------------------------------------------------

Refining sales revenue ($000's)    $50,967        $93,752       $144,719
Refining - crude oil and
 operating costs ($000's)           47,104         80,242        127,346
-------------------------------------------------------------------------
Refining margin ($000's)            $3,863        $13,510        $17,373
-------------------------------------------------------------------------
Refining margin (%)                    7.6%          14.4%          12.0%
-------------------------------------------------------------------------


Sales of produced refined products (based on volumes)
-------------------------------------------------------------------------
Gasolines (%)                           27%            30%            29%
Diesel fuels (%)                        15%            15%            15%
Jet fuels (%)                            3%             4%             4%
Asphalt (%)                             50%            49%            49%
LPG and other (%)                        5%             2%             3%
-------------------------------------------------------------------------
Total                                  100%           100%           100%
-------------------------------------------------------------------------


Average per barrel sold
Refining sales revenue              $75.85         $80.37         $78.83
Less refining - crude oil and
 operating costs                     70.10          68.78          69.36
-------------------------------------------------------------------------
Refining margin                      $5.75         $11.59          $9.47
-------------------------------------------------------------------------

Below are reconciliations to the Consolidated Statement of Income for
refining sales and refining - crude oil and operating costs. Due to rounding,
some amounts may not calculate exactly.

Reconciliation of refined product sales to refining sales revenue
-------------------------------------------------------------------------
Average sales price per
 barrel sold                        $75.85         $80.37         $78.83
Sales of refined products (bbl/d)    7,384         12,680         10,032
Number of days in period                91             92            183
-------------------------------------------------------------------------
Refined product sales ($000's)     $50,967        $93,752       $144,719
-------------------------------------------------------------------------

Reconciliation of average cost of products per barrel sold to refining -
crude oil and operating costs
-------------------------------------------------------------------------
Average cost of products per
 barrel sold                        $70.10         $68.73         $69.36
Sales of refined products (bbl/d)    7,384         12,680         10,032
Number of days in period                91             92            183
-------------------------------------------------------------------------
Refining - crude oil and
 operating costs ($000's)          $47,104        $80,242       $127,346
-------------------------------------------------------------------------
>>

The Montana Refining Company achieved outstanding results in the third
quarter. Quarterly revenues increased 83% to $93.8 million, reflecting
increased throughput, increased asphalt sales from inventory and increased
product prices. Due to continuing process optimization the crude capacity of
the refinery has now been increased to 9,500 bbl/d. During the quarter,
refinery utilization was 101% and the operation ran without downtime. 
Operations in the previous quarter were limited to 83% utilization due to a
maintenance turnaround conducted in April. Net refining margin has improved to
$13.5 million or $11.59/barrel, an increase of 250% over second quarter
results. In addition to increased prices and throughput, average product costs
have decreased thereby improving margins.
Due to the demand of the summer paving season, asphalt sales volumes and
revenues generated approximately one-half of the refinery's third quarter
revenues. During this same period asphalt production was augmented by sales
from inventory. As sales volumes and revenues decline to lower levels through
the fourth and first quarters, inventory builds to supply the demand of the
subsequent paving season.

EQUITY INTEREST IN PETROLIFERA EARNINGS

Connacher accounts for its 27 percent equity investment in Petrolifera
Petroleum Limited ("Petrolifera") on the equity method basis of accounting. In
the comparative period, Petrolifera was consolidated with Connacher.
Connacher's equity interest share of Petrolifera's earnings in the third
quarter of 2006 was $4.6 million and $7.1 million for the year to date.

DILUTION GAIN

Since November 2004, the company's equity interest in Petrolifera has
been diluted as a result of Petrolifera issuing common shares. In November
2004, the company's equity interest was reduced from 100 percent to 61
percent; in March 2005 it was reduced to 40 percent; in late 2005, it was
further reduced to 33 percent and through out 2006 it was reduced to 27
percent. These reductions resulted in a dilution gain to the company of $3,000
in the year to date for 2006 (2005 - $3 million gain).

INTEREST AND OTHER INCOME

In the third quarter of 2006, the company earned interest of $165,000
(2005 - $128,000) on excess funds invested in secure short-term investments,
and $690,000 for the nine months ended September 30, 2006 (2005 - $181,000).

GENERAL AND ADMINISTRATIVE EXPENSES

In the third quarter of 2006, general and administrative ("G&A") expenses
were $605,000 compared to $553,000 in the third quarter of 2005. The current
year amount was impacted by reclassifying $585,000 of costs associated with
refining operations to operating costs from G&A and the impact of capitalizing
G&A costs directly associated with the development of the company's oil sands
project. For the 2006 year for date, G&A costs of $815,000 have been
capitalized (2005 - $62,000).

STOCK-BASED COMPENSATION

In the year to date, non-cash stock-based compensation costs of
$9.5 million were recorded (2005 - $941,000). These charges reflect the fair
value of all stock options granted and vested in each period. Of this amount,
$6.7 million was expensed (2005 - $941,000) and $2.8 million was capitalized
(2005 - nil). A portion of the amount expensed is included in refining
operating costs. The year over year increase reflects the growth and success
of the corporation and the expanded equity base as a result of prior sales of
common shares from treasury.

FINANCE CHARGES AND FOREIGN EXCHANGE

Certain costs relating to establishing the company's banking facilities
(bankers' fees, legal costs, etc.) are being deferred and amortized over the
periods to which the banking facilities relate. In the year to date, deferred
financing charges of $1.9 million (2005 - nil) and interest of $2.3 million
(2005 - $112,000) were expensed.
The translation of foreign currency denominated assets and liabilities in
the year to date resulted in a foreign exchange loss of $201,000 and a gain of
$30,000 for the first nine months of 2005. The company's main exposure to
foreign currency risk relates to a US$51,000,000 bridge loan, its US-based
refining business and to the pricing of its crude oil sales, which are
denominated in US dollars.

DEPLETION, DEPRECIATION AND ACCRETION ("DD&A")

The amounts reported for DD&A represent depletion charges in respect of
the company's conventional petroleum and natural gas properties, depreciation
of its refinery, depreciation of its administrative assets, accretion expense
related to future abandonment charges estimated in respect of conventional and
refining abandonment liabilities, and amortization of refinery turnaround
maintenance costs.
Depletion expense is calculated using the unit-of-production method based
on total estimated proved reserves; the refinery and administrative assets are
depreciated over their estimated useful lives. The present value of the
company's future abandonment liabilities are reported on the company's balance
sheet and during the period to abandonment, this balance is accreted to the
estimated full future cost.

<<
The table below summarizes the DD&A charges for 2006 and 2005.

                                  Three months ended    Nine months ended
                                     September 30          September 30
-------------------------------------------------------------------------
($000's)                           2006       2005       2006       2005
-------------------------------------------------------------------------

-------------------------------------------------------------------------
Depletion of conventional assets  8,350      1,380     20,140      3,649
Depreciation of refinery assets     622          -      1,244          -
Amortization of turnaround costs    643          -        876          -
Other depreciation                  222        212        336        257
Accretion                            80         21        212         93
-------------------------------------------------------------------------
Total                             9,917      1,613     22,808      3,999
-------------------------------------------------------------------------
>>

On a per unit basis, depletion has increased to $28.00 per boe from
$15.00 per boe in the first nine months of 2005. The increase in depletion
expense (both absolute and per unit) is the result of increased depletable
assets due to the Luke acquisition and the cost of new wells drilled.
Capital costs of $94 million (2005 - $10 million) related to the Great
Divide oil sands project, which is in a pre-production state, have been
excluded from depletable costs. Additionally, undeveloped land acquisition
costs of $12.7 million (2005 - $2.3 million) were excluded from the depletion
calculation, while future development costs of $1.6 million (2005 -
$2 million) for proved undeveloped reserves were included in the depletion
calculation.

CEILING TEST

Oil and gas companies are required to compare the recoverable value of
their oil and gas assets to their recorded carrying value at the end of each
reporting period. Excess carrying values over ceiling value are to be written
off against earnings. No write-down was required for any reporting period in
2006 or 2005.

TAXES

The current income tax provision of $4.2 million for the first nine
months of 2006 primarily relates to income taxes expected to be payable by MRC
from its US-based refining business, and Canadian provincial capital taxes.
The future income tax recovery of $2.1 million for the first nine months
of 2006 primarily represents the impact of recently enacted federal and
provincial income tax rate reductions.
At September 30, 2006 the company had approximately $200 million of
deductible resource pools, $15 million of deductible financing costs and
$9 million of non-capital losses which do not expire before 2009.

NET EARNINGS

In the third quarter of 2006, Connacher generated a profit of
$6.8 million ($0.03 per basic and diluted shares outstanding) as a result of
significantly expanded business activities, compared to a loss of $1 million
($0.01 loss per share) in the third quarter of 2005.
For the first nine months of 2006 the company reported a profit of
$3.7 million ($0.02 per basic and diluted share outstanding). This compares to
net earnings of $410,000 or $nil per basic and diluted share for the same 2005
period.

SHARES OUTSTANDING

For the nine months ended September 30, 2006, the weighted average number
of common shares outstanding was 180 million (2005 - 96 million) and the
weighted average number of diluted shares outstanding, as calculated by the
treasury stock method, was 213 million (2005 - 143 million). The substantial
increase in shares outstanding period over period reflects the equity
financings completed by the company and the treasury shares issued as partial
consideration for the Luke and refinery acquisitions.

<<
As at November 9, 2006, the company had the following securities issued
and outstanding:
-   197,878,015 common shares; and
-   15,545,535 share purchase options.
>>

LIQUIDITY AND CAPITAL RESOURCES

A short term working capital deficiency existed at September 30, 2006 as
part of the consideration paid for the refinery acquisition was financed with
cash and short-term borrowings. In early April 2006 the company drew
US$51 million on a bridge loan facility to partially fund the acquisition of
the Montana refinery assets, which closed on March 31, 2006. This bridge loan
was repaid in full on October 20, 2006 from the proceeds of a US$180 million
term loan ("TLB") facility that was fully drawn on that date. The primary
purpose of the TLB is to fund the total estimated remaining costs necessary to
develop the company's first oil sands project at Great Divide in northern
Alberta ("Pod One"). After also depositing US$14 million into an account to
fund the estimated interest costs during the course of completing the Pod One
project, and after paying US$4 million in costs to complete the transaction,
the balance of TLB proceeds of US$111 million will be used solely to fund the
total estimated remaining costs necessary to complete Pod One.
The TLB has a seven year term. Its principal is amortized by one percent
per year commencing in 2008. Additional principal payments will depend on debt
to cash flow ratios. Principal payments on the TLB are not expected to be
significant in the first six years. One half of the TLB floating interest rate
payments were swapped at an all-in fixed rate of 8.516 percent and one half of
the TLB bears interest of London Inter-Bank Offered Rate ("LIBOR") plus 3.25
percent or at US Prime Lending Rate ("Base Rate") plus 2.25 percent.
On October 20, 2006 the company also secured a US$15 million revolving
line of credit ("LOC") to fund the working capital requirements of the
refinery in Great Falls, Montana that was acquired in March 2006. The LOC has
a five year term and bears interest at LIBOR plus three percent or at Base
Rate plus two percent.
The TLB and the LOC are secured by a debenture and mortgage agreements
covering all of the assets of the refinery and all of the company's interest
in the Great Divide oil sands. The TLB and LOC debts are non-recourse to the
company's conventional petroleum and natural gas assets or its investment
holding in Petrolifera Petroleum Limited.
Cash flow from operations before working capital changes ("cash flow"),
cash flow per share and cash flow per boe do not have standardized meanings
prescribed by GAAP and therefore may not be comparable to similar measures
used by other companies. Cash flow includes all cash flow from operating
activities and is calculated before changes in non-cash working capital. The
most comparable measure calculated in accordance with GAAP would be net
earnings. Cash flow is reconciled with net earnings on the Consolidated
Statement of Cash Flows and below. Cash flow per share is calculated by
dividing cash flow by the weighted average shares outstanding; cash flow per
boe is calculated by dividing cash flow by the quantum of crude oil and
natural gas (expressed in boes) sold in the period. Management uses these non-
GAAP measurements for its own performance measures and to provide its
shareholders and investors with a measurement of the company's efficiency and
its ability to fund a portion of its future growth expenditures.
Management believes that Connacher has adequate liquidity, anticipated
cash generation, unused credit and credit capacity to conduct its operations
and to meet its obligations in accordance with its financial plan and budget.
The company maintains no off-balance sheet financial instruments.
Reconciliation of net earnings to cash flow from operations before
working capital changes:

<<
                                  Three months ended    Nine months ended
                                     September 30          September 30
-------------------------------------------------------------------------
($000's)                           2006       2005       2006       2005
-------------------------------------------------------------------------

-------------------------------------------------------------------------
Net earnings (loss)              $6,771    $(1,034)    $3,686       $410
Items not involving cash:
  Depletion, depreciation
   and accretion                  9,917      1,613     22,808      3,999
  Stock-based compensation        1,478        610      6,672        941
  Financing charges                (398)         -      1,910          -
  Future income tax provision
   (recovery)                     1,414        600     (2,159)       766
Future employee benefits            128          -        253          -
  Foreign exchange (gain) loss      163         11        201        (30)
  Lease inducement amortization     (15)         -        (45)         -
  Dilution (gain) loss               49          -         (3)    (3,020)
  Income applicable to non-
   controlling interests              -        124          -          -
  Equity interest in Petrolifera
   earnings                      (4,550)        54     (7,139)        54
-------------------------------------------------------------------------
Cash flow from operations before
 working capital changes        $14,957     $1,978    $26,184     $3,120
-------------------------------------------------------------------------

For the third quarter of 2006, cash flow was $15 million ($0.08 per basic
and diluted share), 656 percent higher than the $2 million ($0.02 per basic
and diluted share) reported in the third quarter of 2005.

CAPITAL EXPENDITURES AND FINANCING ACTIVITIES

For the third quarter of 2006, capital expenditures totaled $41 million
and $376 million for the first nine months. A breakdown of the expenditures
for the first nine months of 2006 follows:

                                  Three months ended    Nine months ended
                                     September 30          September 30
-------------------------------------------------------------------------
($000's)                           2006       2005       2006       2005
-------------------------------------------------------------------------

-------------------------------------------------------------------------
Acquisition of Luke                $463         $-   $204,643         $-
Acquisition of refinery             307          -     66,333          -
Minor property acquisitions       2,789        477      7,217      1,560
Oil sands expenditures           31,466        720     83,562      6,061
Conventional oil and gas
 expenditures                     5,733      1,673     13,862      6,946
Refinery expenditures               690          -        948          -
-------------------------------------------------------------------------
                                $41,449     $2,870   $376,564    $14,567
-------------------------------------------------------------------------

Oil sands expenditures include exploratory core hole drilling, seismic,
lease acquisition and facility costs. In 2006, 31 exploratory core holes were
drilled.
Conventional oil and gas expenditures include costs of drilling,
completing, equipping and working over conventional oil and gas wells as well
as undeveloped land acquisition and seismic expenditures.
Conventional oil and gas gross and net wells drilled in 2006 are as
follows:

                                Quarter    Quarter    Quarter
                                    One        Two      Three      Total
-------------------------------------------------------------------------
Conventional wells drilled
 (100% working interest)              3          4          6         13

>>

A significant part of the company's capital program is discretionary and
may be expanded or curtailed based on drilling results and the availability of
capital. This is reinforced by the fact that Connacher operates most of its
wells and holds an approximate 87 percent working interest in its conventional
properties, providing the company with operational and timing controls.
The company has recently entered into a 10 year office lease agreement
committing it to pay approximately $1.6 million per year commencing in July
2007.

Great Divide Oil Sands Project, Northern Alberta

The company holds a 99.7 percent working interest in 79,360 acres of oil
sands leases in the Great Divide region of northern Alberta. To date, the
focus has been on an approximate 2,000 acre tract ("Pod One") on which
approximately $100 million has been invested to acquire the oil sands leases,
to delineate the oil bearing reservoir and for certain facilities related to
this project. Total costs for Pod One are expected to approximate $240 million
including contingencies and certain capitalized items. Having received
regulatory approvals, full development of Pod One has been initiated.
Additionally, the company continues to delineate further oil bearing reserves
on a portion of the remaining 77,000 acres at Great Divide.

Recent Financings

In February 2006 the company entered into financing commitment letters
with BNP Paribas, a major international bank, for the following lending
facilities:

<<
(i)  a $45 million reserve-based loan and a $10 million revolving
     operating loan to finance conventional petroleum and natural gas
     projects in Canada. This facility was established on March 16, 2006;
     and
(ii) a US$51 million bridge loan to fund a significant portion of the
     acquisition of the Montana refinery. This facility was established
     on March 31, 2006.
>>

In October 2006, Connacher secured a US$180 million term loan facility
and a US$15 million revolving working capital loan facility for the refinery.
A portion of the term loan was used to repay the US$51 million bridge loan.
The surplus term loan proceeds are to finance all remaining forecast capital
expenditures on Pod One of the company's Great Divide Oil Sands project.
In February 2006, the company issued 19,047,800 common shares at $5.25
per share for gross proceeds of $100 million to fund exploration and
development activities associated with conventional crude oil and natural gas
activities and the Great Divide Oil Sands project, for general corporate
purposes, for working capital and to possibly partially fund the acquisition
of Luke Energy Ltd. Proceeds of the financing were utilized as follows:

<<

($000's)                                         As stated            As
                                               at the time      actually
                                              of financing       applied
-------------------------------------------------------------------------
Gross proceeds                                    $100,000      $100,000
Underwriters commission and issue costs              6,250         6,250
-------------------------------------------------------------------------
Available for exploration and development,
 general corporate purposes, for working
 capital and to possibly fund a portion
 of the Luke acquisition                           $93,750       $93,750
-------------------------------------------------------------------------

In September 2006, the company issued 5,714,300 common shares on a "flow-
through" basis at $5.25 per common share for gross proceeds of $30 million to
fund exploration activities to further delineate the company's oil sands
properties through the drilling of additional core holes and shooting 3D
seismic. Proceeds of the financing were utilized as follows:

($000's)                                         As stated            As
                                               at the time      actually
                                              of financing       applied
-------------------------------------------------------------------------
Gross proceeds                                 $30,000,075   $30,000,075
Underwriters commission and issue costs          2,075,000     1,883,000
-------------------------------------------------------------------------
                                               $27,925,075   $28,117,075
-------------------------------------------------------------------------
>>

Refer also to the "Liquidity and Capital Resources," above, for a
discussion of the US$180 million and US$15 million debt facilities entered
into in October 2006.

Acquisition of Luke Energy Ltd. ("Luke")

In December 2005 the company entered into a binding letter agreement to
purchase, by way of a Plan of Arrangement, all of the shares of Luke for a
cash consideration of $2.31 per share plus 0.75 of a Connacher common share
for each Luke common share. On March 15, 2006 the Luke shareholders voted to
approve the arrangement and on March 16, 2006 the arrangement was completed by
the payment in total of $91.5 million cash and the issuance of 29.7 million
Connacher common shares from treasury.
Luke is now a wholly-owned subsidiary of Connacher and produces
approximately 2,800 boe/d (90 percent natural gas), largely at Marten Creek in
northern Alberta. It operates most of its high working interest properties.
This production was considered strategic to Connacher, as it provides a
physical hedge to its initial requirements for natural gas to create steam for
the company's (approved) SAGD oil sands project at Great Divide. Based on
current Luke production volumes and anticipated results of further development
programs, the Luke purchase could also provide surplus volumes for sale in the
marketplace or meet possible future Connacher requirements at Great Divide.

Acquisition of Refining Assets in Montana

On March 31, 2006, the company acquired an 8,300 bbl/d refinery located
in Great Falls, Montana, USA for approximately US$55 million, comprised of
cash and one million Connacher common shares which were issued from treasury.
This acquisition was considered strategic to provide Connacher with
protection against wider and more volatile type of heavy crude oil price
differential swings. These have become increasingly frequent in the current
higher oil price environment for the type of heavy oil which would be produced
at Great Divide. Since its acquisition, the refinery has been a profitable and
strong business unit contributing to the company's cash flow.
Connacher completed the purchase of the refining assets and related
inventory through a new wholly-owned subsidiary, Montana Refining Company,
Inc. ("MRC"). Its continued profitability will depend largely on the spread
between market prices for refined petroleum products and the cost of crude
oil.
MRC's principal source of revenue is from the sale of high value light
end products such as gasoline, diesel, and jet fuel in markets in the western
United States. Additionally, MRC sells a high grade asphalt into the local
market. MRC's principal expenses relate to costs of products sold and
operating expenses.
In April 2006, MRC completed a scheduled plant "turnaround" maintenance
program of its refinery facilities. Such turnarounds are normally scheduled
every two to five years. Turnaround costs are capitalized and amortized over
the period to the next scheduled turnaround.
With minimal additional anticipated capital investment, MRC would be
capable of producing low sulfur gasoline ("LSG") as required by September
2008. Management is also studying changes necessary to comply by September
2010 with ultra low sulfur diesel ("ULSD") requirements. MRC will also be
required to make investments of approximately US $2 million before 2010 for
the installation of certain state of the art pollution control equipment.
The above mentioned regulatory compliance items, including the ULSD and
LSG requirements, or other presently existing or future environmental
regulations, could cause management to make additional capital investments
beyond those described above and/or incur additional operating costs to meet
applicable requirements.
On October 22, 2004, the American Jobs Creation Act of 2004 was signed
into law. Among other things, the Act creates tax incentives for small
refiners preparing to produce ULSD. The Act provides an immediate deduction of
75% of certain costs paid or incurred to comply with the ULSD standards and a
tax credit based on ULSD production for up to 25% of those costs. Management
intends to utilize these incentives when it is required to make these required
expenditures.

NEW CRITICAL ACCOUNTING POLICIES ADOPTED BY CONNACHER

MRC's financial results are reported in accordance with Canadian GAAP and
are consolidated with Connacher's other business units. The preparation of
MRC's financial results require certain estimates and judgments that affect
the reported amounts of assets, liabilities, revenues and expenses, and
related disclosure of contingent assets and liabilities as of the date of the
financial statements. Actual results may differ from those estimates under
different assumptions or conditions. Connacher's management considers the
following new MRC accounting policies to be the most critical to understanding
the judgments that are involved and the uncertainties that could impact on the
company's results of operations, financial condition and cash flows.

Inventory Valuation

Crude oil and refined product inventories are stated at the lower of cost
or net realizable value. Since acquiring the refining assets in March 2006,
management re-evaluated the inventory costing method and has chosen the
average cost method. Net realizable value is determined using current
estimated selling prices.

Deferred Maintenance Costs

MRC's refinery units require regular major maintenance and repairs which
are commonly referred to as "turnarounds". Catalysts used in certain refinery
processes also require routine "change-outs". The required frequency of the
maintenance varies by unit and by catalyst, but generally is every two to five
years. Turnaround costs are capitalized and amortized over the period to the
next scheduled turnaround or change-out. In order to minimize downtime during
turnarounds, contract labor as well as maintenance personnel are utilized on a
continuous 24 hour basis. Whenever possible, turnarounds are scheduled so that
some units continue to operate while others are down for maintenance. The
costs of turnarounds are recorded as deferred charges and are amortized over
the expected periods of benefit.

Long-lived Refining Assets

Depreciation and amortization is calculated based on estimated useful
lives and salvage values. When assets are placed into service, estimates are
made with respect to their useful lives that are believed to be reasonable.
However, factors such as competition, regulation or environmental matters
could cause changes to estimates, thus impacting the future calculation of
depreciation and amortization. Long-lived assets are also evaluated for
potential impairment by identifying whether indicators of impairment exist
and, if so, assessing whether the long-lived assets are recoverable from
estimated future undiscounted cash flows. The actual amount of impairment
loss, if any, to be recorded is equal to the amount by which a long-lived
asset's carrying value exceeds its fair value. Estimates of future
discontinued cash flows and fair values of assets require subjective
assumptions with regard to future operating results and actual results could
differ from those estimates.

RISK MANAGEMENT - MRC

Certain strategies could be used to reduce some commodity prices and
operational risks. No attempt will be made to eliminate all market risk
exposures when it is believed the exposure relating to such risk would not be
significant to future earnings, financial position, capital resources or
liquidity or that the cost of eliminating the exposure would outweigh the
benefit. MRC's profitability will depend largely on the spread between market
prices for refined products sold and market prices for crude oil purchased. A
substantial or prolonged reduction in this spread could have a significant
negative effect on earnings, financial condition and cash flows.
Petroleum commodity futures contracts could be utilized to reduce
exposure to price fluctuations associated with crude oil and refined products.
Such contracts could be used principally to help manage the price risk
inherent in purchasing crude oil in advance of the delivery date and as a
hedge for fixed-price sales contracts of refined products. Commodity price
swaps and collar options could also be utilized to help manage the exposure to
price volatility relating to forecasted purchases of natural gas. Contracts
could also be utilized to provide for the purchase of crude oil and other
feedstocks and for the sales of refined products. Certain of these contracts
may meet the definition of a hedge and may be subject to hedge accounting.
The supply and use of heavy crude oil from the company's Great Divide Oil
Sands Project, as a feedstock for the refinery, would provide a physical hedge
to this exposure, as planned.
MRC's operations are subject to normal hazards of operations, including
fire, explosion and weather-related perils. Various insurance coverages,
including business interruption insurance, are maintained in accordance with
industry practices. However, MRC is not fully insured against certain risks
because such risks are not fully insurable, coverage is unavailable, or, in
management's judgment, premium costs are prohibitive in relation to the
perceived risks.
Additionally, the company has recently issued parental guarantees and
indemnifications on behalf of MRC. This is considered to be in the normal
course of business. The company has not entered into any off-balance sheet
arrangements.

EMPLOYEE BENEFITS PLANS

As a consequence of the refinery acquisition and related employment of
refinery personnel, the company's new US subsidiary, MRC, adopted new employee
future benefit plans with effect from March 31, 2006.
A new non-contributory defined benefit retirement plan covers only MRC's
employees from March 31, 2006. MRC's policy is to make regular contributions
in accordance with the funding requirements of the United States Employee
Retirement Income Security Act of 1974. Benefits are to be based on the
employee's years of service and compensation.
MRC also established new defined contribution (US tax code "401(k)")
plans that cover all of its employees from March 31, 2006. The company's
contributions are based on employees' compensation and partially match
employee contributions.

BUSINESS RISKS

Other than as noted above for "Risk Management - MRC," there was no
material change in the company's risks or risk management activities since
December 31, 2005. Connacher's risk management activities are conducted
according to policies and guidelines established by the Board of Directors.
Readers should refer to Connacher's 2005 AIF and the risk management section
of the 2005 annual MD&A.

IMPACT OF NEW ACCOUNTING PRONOUNCEMENTS

The company has assessed new and revised accounting pronouncements that
have been issued but that are not yet effective and has determined that the
following may have a significant impact on the company.
Beginning with the year ending December 31, 2007 the company will be
required to adopt, if applicable, the Canadian Institute of Chartered
Accountants ("CICA") Section 1530, 3251, 3855 and 3865 on "Comprehensive
Income", "Equity", "Financial Instruments - Recognition and Measurement", and
"Hedges" respectively, all of which were issued in January 2005. Under the new
standards additional financial statement disclosure, namely Consolidated
Statement of Other Comprehensive Income, has been introduced that will
identify certain gains and losses, including the foreign currency translation
adjustments and other amounts arising from changes in fair value, to be
temporarily recorded outside the income statement. In addition, all financial
instruments, including derivatives, are to be included in the company's
Consolidated Balance Sheet and measured, in most cases, at fair values.
Requirements for hedge accounting have been further clarified. Although
Connacher is in the process of evaluating the impact of these standards, the
company does not expect the Financial Instruments and Hedges standards to have
a material impact on its Consolidated Financial Statements.
Over the next five years the CICA will adopt its new strategic plan for
the direction of accounting standards in Canada, which was ratified in January
2006. As part of the plan, Canadian GAAP for public companies will converge
with International Financial Reporting Stands ("IFRS") over the next five
years. The company continues to monitor and assess the impact of the
convergence of Canadian GAAP with IFRS.

OUTLOOK

The company's business plan anticipates continued substantial growth.
Emphasis will continue to be on delineating and developing the Great Divide
Oil Sands Project in Alberta while continuing to develop the company's
recently-expanded conventional production base and profitably operating the
Montana refinery. Timing for development and first production from the Great
Divide Oil Sands Project is subject to availability of the component
equipment, access to skilled personnel and availability of drilling rigs.
Additional financing may be required for the Great Divide Oil Sands Project
and the company's conventional petroleum and natural gas assets.
Additional information relating to Connacher, including Connacher's
Annual Information Form, can be found on SEDAR at www.sedar.com.

<<
QUARTERLY RESULTS

                               2004                 2005(3)
-------------------------------------------------------------------------
Three Months Ended            Dec 31   Mar 31   Jun 30 Sept 30(3) Dec 31
-------------------------------------------------------------------------
Financial Highlights ($000
 except per share amounts)
 - Unaudited
Total revenue                  1,987    1,857    2,796    3,222    3,542
Cash flow from operations
 before working capital
 changes(1)                      471      265      877    1,978    1,238
  Basic, per share(1)           0.01        -     0.01     0.02     0.01
  Diluted, per share(1)         0.01        -     0.01     0.02     0.01
Net earnings (loss)             (150)   1,673     (230)  (1,034)     582
  Basic, per share                 -     0.02        -    (0.01)       -
  Diluted, per share               -     0.02        -    (0.01)       -
Capital expenditures and
 acquisitions                  3,954    6,047    5,649    2,870    2,241
Proceeds on disposal of
 PNG properties                  (49)       -        -        -        -
Bank debt                          -        -      250        -        -
Working capital surplus
 (deficiency)                  3,549    5,588      854   67,440   75,427
Cash on hand (net debt)        3,914    8,286    2,629   67,708   75,511
Shareholders' equity          40,375   41,079   41,090  113,081  129,108

Operating Highlights -
 Conventional
Production/sales volumes
  Natural gas - mcf/d          1,290    1,328    1,416      497       86
  Crude oil - bbl/d              646      629      702      808      775
  Equivalent - boe/d(2)          861      850      938      891      789
Pricing
  Crude oil - $/bbl            30.68    30.02    41.23    53.40    41.54
  Natural gas - $/mcf           1.29     1.18     0.99     1.88     7.55
Selected Highlights -
 $/boe(2)
Weighted average sales price   24.93    24.04    32.35    49.48    41.61
Other income                    0.15     0.24     0.41     1.57     7.15
Royalties                       4.64     4.82     8.06    11.73     7.76
Operating costs                 7.98     7.01     7.42     7.69     8.90
Netback(4)                     12.47    12.45    17.28    31.63    32.09

Operating Highlights - Refining
Refining production - bbl/d
Net sales per barrel sold ($)
Refining margin ($)

Common Share Information
Shares outstanding at
 end of period (000's)        89,627   92,753   93,013  134,236  139,940
Weighted average share
 outstanding for the period
  Basic (000's)               50,908   91,189   92,875  103,851  136,071
  Diluted (000's)             53,329   94,197   95,555  106,397  142,507
Volume traded during
 quarter (000's)              25,256   40,486   16,821  180,848  100,246
Common share price ($)
  High                          0.80     1.22     1.05     2.69     4.20
  Low                           0.29     0.49     0.68     0.76     1.09
  Close (end of period)         0.55     0.93     0.82     2.54     3.84
-------------------------------------------------------------------------


                                       2006(5)
-------------------------------------------------------
Three Months Ended            Mar 31  June 30  Sept 30
-------------------------------------------------------
Financial Highlights ($000
 except per share amounts)
 - Unaudited
Total revenue                  4,446   64,614  103,108
Cash flow from operations
 before working capital
 changes(1)                    1,725    9,499   14,957
  Basic, per share(1)           0.01     0.05     0.08
  Diluted, per share(1)         0.01     0.05     0.08
Net earnings (loss)             (666)  (2,419)   6,771
  Basic, per share                 -    (0.01)    0.03
  Diluted, per share               -    (0.01)    0.03
Capital expenditures and
 acquisitions                300,836   34,280   41,449
Proceeds on disposal of
 PNG properties                    -        -        -
Bank debt                     17,600   70,365   62,380
Working capital surplus
 (deficiency)                (11,061) (42,483) (39,942)
Cash on hand (net debt)       (4,527)   7,505   14,450
Shareholders' equity         337,584  340,639  378,730

Operating Highlights -
 Conventional
Production/sales volumes
  Natural gas - mcf/d          2,600   15,172   13,028
  Crude oil - bbl/d              689    1,026    1,084
  Equivalent - boe/d(2)        1,122    3,554    3,256
Pricing
  Crude oil - $/bbl            40.93    61.45    62.53
  Natural gas - $/mcf           6.34     5.66     5.33
Selected Highlights -
 $/boe(2)
Weighted average sales price   39.83    41.88    42.16
Other income                    4.20     0.04     0.55
Royalties                       8.02    10.43    10.72
Operating costs                 8.24     7.63     7.99
Netback(4)                     27.77    23.86    24.00

Operating Highlights - Refining
Refining production - bbl/d             6,932   10,392
Net sales per barrel sold ($)           75.85    80.37
Refining margin ($)                      5.75    11.59

Common Share Information
Shares outstanding at
 end of period (000's)       191,257  191,924  197,878
Weighted average share
 outstanding for the period
  Basic (000's)              154,152  191,672  193,587
  Diluted (000's)            160,574  198,931  200,572
Volume traded during
 quarter (000's)             148,184   80,347   48,849
Common share price ($)
  High                          6.07     5.05     4.55
  Low                           3.47     3.10     3.09
  Close (end of period)         4.95     4.30     3.60
-------------------------------------------------------

(1) Cash flow from operations before working capital changes and cash
    flow per share do not have standardized meanings prescribed by
    Canadian generally accepted accounting principles ("GAAP") and
    therefore may not be comparable to similar measures used by other
    companies. Cash flow includes all cash flow from operating activities
    and is calculated before changes in non-cash working capital. The
    most comparable measure calculated in accordance with GAAP would be
    net earnings. Cash flow is reconciled with net earnings on the
    Consolidated Statement of Cash Flows and in the accompanying
    Management Discussion & Analysis. Management uses these non-GAAP
    measurements for its own performance measures and to provide its
    shareholders and investors with a measurement of the company's
    efficiency and its ability to fund a portion of its future growth
    expenditures.
(2) All references to barrels of oil equivalent (boe) are calculated on
    the basis of 6 mcf : 1 bbl. Boes may be misleading, particularly if
    used in isolation. This conversion is based on an energy equivalency
    conversion method primarily applicable at the burner tip and does not
    represent a value equivalency at the wellhead.
(3) In the third quarter of 2005, the company discontinued consolidating
    the financial and operational results of Petrolifera Petroleum
    Limited. Comparative figures have not been restated.
(4) Netback is a non-GAAP measure used by management as a measure of
    operating efficiency and profitability. It is calculated as petroleum
    and natural gas revenue less royalties and operating costs. Refer to
    MD&A for netbacks by product type.
(5) Reflects the financial and operating results relating to the
    acquisition of Luke following closing on March 16, 2006, and the
    Montana refinery subsequent to its acquisition on March 31, 2006.



CONSOLIDATED BALANCE SHEETS
Connacher Oil and Gas Limited
(Unaudited)
                                                   September    December
($000's)                                            30, 2006    31, 2005
-------------------------------------------------------------------------
ASSETS
CURRENT
  Cash and cash equivalents                          $14,450     $75,511
  Accounts receivable                                 35,474       1,605
Refinery inventories (Note 6)                         18,635           -
Prepaid expenses                                       2,309         407
  Due from Petrolifera (Note 5)                            -         221
                                                  -----------------------
                                                      70,868      77,744

Property, plant and equipment                        330,586      45,242
Investment in Petrolifera (Note 5)                    17,638      10,496
Other assets                                           4,275         256
Future income tax asset                                    -       1,075
Goodwill (Note 3)                                    103,661           -
                                                  -----------------------
                                                    $527,028    $134,813
                                                  -----------------------
LIABILITIES
CURRENT
  Accounts payable                                   $48,408      $2,316
  Bank debt (Note 7)                                  62,380           -
                                                  -----------------------
  Due to Petrolifera (Note 5)                             22           -
                                                  -----------------------
                                                     110,810       2,316

Future employee benefits                                 251           -
Asset retirement obligations (Note 8)                  6,363       3,108
Deferred credits                                         236         281
Future income tax liability                           30,638           -
                                                  -----------------------
                                                     148,298       5,705

SHAREHOLDERS' EQUITY
Share capital and contributed surplus (Note 9)       374,288     127,033
Cumulative translation adjustment                     (1,319)          -
Retained earnings                                      5,761       2,075
                                                  -----------------------
                                                     378,730     129,108
                                                  -----------------------
                                                    $527,028    $134,813
                                                  -----------------------



CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
Connacher Oil and Gas Limited
(Unaudited)
($000's, except per         Three months ended      Nine months ended
 share amounts)                September 30            September 30
-------------------------------------------------------------------------
                                2006        2005        2006        2005
REVENUE
Petroleum and natural gas
 revenue, net of royalties    $9,191      $3,094     $22,575      $6,637
Refining sales                93,752           -     144,719           -
Interest and other income        165         128         690         181
                          -----------------------------------------------
                             103,108       3,222     167,984       6,818
                          -----------------------------------------------
EXPENSES
Petroleum and natural gas
 operating costs               2,393         631       5,693       1,799
Refining - crude oil and
 operating costs              80,242           -     127,346           -
General and administrative       605         553       2,780       1,805
Stock-based compensation
 (Note 9)                      1,139         610       6,334         941
Finance charges                  993          36       4,231         112
Foreign exchange loss (gain)     163          11         201         (30)
Depletion, depreciation
 and accretion                 9,917       1,613      22,808       3,999
                          -----------------------------------------------
                              95,452       3,454     169,393       8,626
                          -----------------------------------------------
Earnings (loss) before
 taxes and other items         7,656        (232)     (1,409)     (1,808)

Current income tax
 provision (recovery)          3,972          24       4,206         (18)
Future income tax
 provision (recovery)          1,414         600      (2,159)        766
                          -----------------------------------------------
                               5,386         624       2,047         748
                          -----------------------------------------------
Earnings (loss) before
 other items                   2,270        (856)     (3,456)     (2,556)

Equity interest in
 Petrolifera earnings
 (loss) (Note 5)               4,550         (54)      7,139         (54)
Dilution gain (loss)
 (Note 5)                        (49)          -           3       3,020
                          -----------------------------------------------
Non-controlling interests
 (Note 5)                          -        (124)          -           -

NET EARNINGS (LOSS)            6,771      (1,034)      3,686         410

RETAINED EARNINGS
 (DEFICIT), BEGINNING OF
 PERIOD                       (1,010)      2,655       2,075       1,211
                          -----------------------------------------------
RETAINED EARNINGS, END
 OF PERIOD                    $5,761      $1,621      $5,761      $1,621
                          -----------------------------------------------
EARNINGS (LOSS) PER
 SHARE (Note 11)
Basic                           0.03       (0.01)       0.02           -
Diluted                         0.03       (0.01)       0.02           -



CONSOLIDATED STATEMENTS OF CASH FLOW
Connacher Oil and Gas Limited
(Unaudited)
($000's)                    Three months ended      Nine months ended
                               September 30            September 30
-------------------------------------------------------------------------
                                2006        2005        2006        2005
Cash provided by (used in)
 the following activities:
OPERATING
  Net earnings (loss)         $6,771     $(1,034)     $3,686        $410
  Items not involving cash:
  Depletion, depreciation
   and accretion               9,917       1,613      22,808       3,999
  Stock-based compensation     1,478         610       6,672         941
  Financing charges             (398)          -       1,910           -
  Future employee benefits       128           -         253           -
  Future income tax
   provision (recovery)        1,414         600      (2,159)        766
  Foreign exchange loss
   (gain)                        163          11         201         (30)
  Dilution (gain) loss            49           -          (3)     (3,020)
Lease inducement
 amortization                    (15)          -         (45)          -
  Loss applicable to
   non-controlling
   interests                       -         124            -          -
  Equity interest in
   Petrolifera (earnings)
   losses                     (4,550)         54       (7,139)        54
                          -----------------------------------------------
Cash flow from operations
 before working capital
 changes                      14,957       1,978       26,184      3,120
  Change in non-cash
   working capital
   (Note 11 (b))               8,636       3,182      (24,335)     3,075
                          -----------------------------------------------
                              23,593       5,160        1,849      6,195
                          -----------------------------------------------
FINANCING
Issue of common shares,
 net of share issue costs     28,270      70,506      123,558     72,138
Issue of shares by
 Petrolifera, net of
 share issue costs                 -           -            -      6,228
Deferred financing costs         548           -       (2,245)         -
Increase (decrease) in
 bank debt                    (7,985)       (250)      62,380          -
                          -----------------------------------------------
                              20,833      70,256      183,693     78,366
                          -----------------------------------------------
INVESTING
Acquisition of Luke Energy
 Ltd. (Note 3)                   (38)          -      (92,677)         -
Acquisition of refining
 assets (Note 4)                 767           -      (61,273)         -
Acquisition and development
 of oil and gas properties   (41,752)     (2,870)    (105,589)   (14,567)
Acquisition of other assets        -           -       (5,185)         -
Change in non-cash working
 capital (Note 11 (b))         3,603      (1,489)      17,294         28
                          -----------------------------------------------
                             (37,420)     (4,359)    (247,430)   (14,539)
                          -----------------------------------------------
NET INCREASE (DECREASE) IN
 CASH AND CASH EQUIVALENTS     7,006      71,057      (61,888)    70,022
EFFECT OF EXCHANGE RATE
 CHANGES ON CASH AND CASH
 EQUIVALENTS                     (61)          -          827          -
IMPACT ON CASH RESULTING
 FROM DECONSOLIDATION OF
 PETROLIFERA (Note 5)              -      (6,228)           -     (6,228)
CASH AND CASH EQUIVALENTS,
 BEGINNING OF PERIOD           7,505       2,879       75,511      3,914
                          -----------------------------------------------
CASH AND CASH EQUIVALENTS,
 END OF PERIOD                14,450      67,708       14,450     67,708
                          -----------------------------------------------
SUPPLEMENTARY INFORMATION
 - (Note 11)



NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Connacher Oil and Gas Limited

Period ended September 30, 2006
(unaudited)

1.  FINANCIAL STATEMENT PRESENTATION

The consolidated financial statements include the accounts of Connacher
Oil and Gas Limited and its subsidiaries (collectively "Connacher" or the
"company") and are presented in accordance with Canadian generally
accepted accounting principles. In Canada and in the United States
through a wholly owned subsidiary, Montana Refining Company, Inc. ("MRC")
the company is in the business of exploring, producing, refining and
marketing conventional petroleum and natural gas and has recently
commenced exploration and development of bitumen in the oil sands of
northern Alberta.

2.  SIGNIFICANT NEW ACCOUNTING POLICIES

The interim Consolidated Financial Statements have been prepared
following the same accounting policies and methods of computation as the
annual audited Consolidated Financial Statements for the year ended
December 31, 2005. The disclosures provided below do not conform in all
respects to those included with the annual audited Consolidated Financial
Statements. The interim Consolidated Financial Statements should be read
in conjunction with the annual audited Consolidated Financial Statements
and the notes thereto for the year ended December 31, 2005.

As a result of the March 2006 acquisition of Luke Energy Ltd. and the
March 2006 purchase of refining assets, the company has adopted the
following new significant accounting policies.

Seasonality of refining operations

Due to the demand of the summer paving season, asphalt sales volumes and
revenues generated approximately one-half of the refinery's third quarter
revenues. During this same period asphalt production was augmented by
sales from inventory. As sales volumes and revenues decline to lower
levels through the fourth and first quarters, inventory builds to supply
the demand of the subsequent paving season.

Refinery inventories

Crude oil and refined product inventories are stated at the lower of cost
or net realizable value. Since acquiring the refining assets in March
2006, management re-evaluated the inventory costing method and has
changed its method of accounting from LIFO to the average cost method.
The change did not have a significant impact and no adjustment was
recorded. Net realizable value is determined using current estimated
selling prices.

Long-lived refining assets

Depreciation and amortization is calculated based on estimated useful
lives and salvage values. Long-lived assets are evaluated for potential
impairment by identifying whether indicators of impairment exist and, if
so, assessing whether the long-lived assets are recoverable from
estimated future undiscounted cash flows. The actual amount of impairment
loss, if any, to be recorded is equal to the amount by which a long-lived
asset's carrying value exceeds its fair value.

Goodwill

Goodwill is the excess purchase price over the fair value of identifiable
assets and liabilities acquired. Goodwill impairment is assessed annually
at year end, or more frequently as economic events dictate, by comparing
its fair value to its carrying value, including goodwill. If the fair
value is less than its carrying value, a goodwill impairment loss is
recognized as the excess of the carrying value of the goodwill over the
fair value of the goodwill.

Foreign currency translation

The company has assessed the operations of MRC to be self-sustaining.

Assets and liabilities of self-sustaining foreign operations are
translated into Canadian dollars at the rate of exchange in effect at the
balance sheet date and revenues and expense are translated at the average
monthly rates of exchange during the periods. Gains or losses on
translation of self-sustaining foreign operations are included in
currency translation adjustment in shareholders' equity.

Pension costs

The company's newly acquired subsidiary, MRC, has a defined benefit
pension plan commencing March 31, 2006 for certain of its employees.
Pension expenses for the plan amount to $253,000 in the current year to
date.

Revenue recognition

Refined product sales and related costs of sales are recognized when
products are shipped and title has passed to customers. All revenues are
reported inclusive of shipping and handling costs incurred and billed on
to customers and exclusive of excise taxes. Shipping and handling costs
incurred are reported in costs of products sold.

Depreciation of refining assets

Depreciation is calculated by the straight-line method over the estimated
useful lives of the assets, primarily 10 to 20 years for refining
facilities, three to five years for transportation vehicles, 10 to
40 years for buildings and improvements and 7 to 30 years for other fixed
assets.

Cost classifications

Costs of products sold include the cost of crude oil, other feedstocks,
blendstocks and purchased finished products, inclusive of transportation
costs. To provide the desired crude oil to the refinery, crude oil is
purchased from producers and other petroleum companies through crude oil
buy/sell exchange contracts. Operating expenses include direct costs of
labor, maintenance materials and services, utilities, marketing expenses
and other direct operating costs. General and administrative expenses
include compensation, professional services and other support costs.

Deferred maintenance costs

Refinery units require regular major maintenance and repairs which are
commonly referred to as "turnarounds". Catalysts used in certain refinery
processes also require regular "changeouts". The required frequency of
the maintenance varies by unit and by catalyst, but generally is every
two to five years. Turnaround costs are deferred and amortized over the
period until the next scheduled turnaround. Other repairs and maintenance
costs are expensed when incurred.

Environmental liabilities

Environmental liabilities are recorded when site restoration and
environmental remediation and cleanup obligations are either known or
considered probable and can be reasonably estimated. Recoveries of
environmental costs through insurance, indemnification arrangements or
other sources are recognized to the extent such recoveries are considered
probable.

Derivative instruments

Derivative instruments would be recognized as either assets or
liabilities in the balance sheet and measured at their fair value.
Changes in the derivative instrument's fair value would be recognized in
earnings unless specific hedge accounting criteria are met. Currently,
the company has no derivative instruments.

3.  ACQUISITION OF LUKE ENERGY LTD.

The company completed the acquisition of Luke Energy Ltd. ("Luke") on
March 16, 2006. Final closing adjustments have yet to be determined and
some costs of the deal have been estimated. Consequently, the preliminary
purchase equation is estimated as follows:

-------------------------------------------------------------------------
                                                                 ($000's)
-------------------------------------------------------------------------
Net assets acquired:
  Petroleum and natural gas assets                               153,755
  Goodwill                                                       103,661
  Asset retirement obligations (Note 8)                           (2,109)
  Working capital                                                (19,308)
  Future income tax liability                                    (31,356)
-------------------------------------------------------------------------
Net assets acquired                                              204,643
-------------------------------------------------------------------------
Consideration paid:
  Cash                                                            92,677
  Shares (Note 9)                                                111,966
-------------------------------------------------------------------------
                                                                 204,643
-------------------------------------------------------------------------

Included in the working capital deficit are capital costs paid or payable
arising from Luke's winter drilling program and for transaction costs
incurred by Luke. Included in cash consideration paid are transaction
costs of $2 million.

The value of the share consideration paid was determined by reference to
the market value of the company's shares at the time of announcing the
acquisition.

4.  ACQUISITION OF REFINING ASSETS

On March 31, 2006 the company acquired all of the assets of a refinery in
Great Falls, Montana. Final closing adjustments have yet to be determined
and some costs of the deal have been estimated. Consequently, the
purchase equation is estimated as follows.

-------------------------------------------------------------------------
                                                                 ($000's)
-------------------------------------------------------------------------
Net assets acquired:
  Refining assets                                                $46,337
  Inventory                                                       19,996
-------------------------------------------------------------------------
Net assets acquired                                              $66,333

Consideration paid:
  Cash                                                           $61,273
  Shares (Note 9)                                                  5,060
-------------------------------------------------------------------------
                                                                 $66,333
-------------------------------------------------------------------------

Included in cash consideration paid are transaction costs of $2 million.

The value of the share consideration paid was determined by reference to
the market value of the company's shares at the time of announcing the
acquisition.

The purchase agreement commits the vendor to resolve any environmental
liabilities arising over the next five years for environmental matters
existing at the purchase date.

As a means to facilitate the expeditious transition of the ongoing
refinery business, MRC assumed all of the ongoing purchase and sales
contracts with suppliers and customers of the refinery. These contracts
are all short-term in nature and necessitated some guarantees from
Connacher, all considered to be in the normal course of business.

5.  INVESTMENT IN PETROLIFERA PETROLEUM LIMITED ("PETROLIFERA")

The company records its investment in Petrolifera on an equity basis.
Until the end of the second quarter of 2005 this investment was
consolidated.

Under the terms of a Management Services Agreement with Petrolifera,
Connacher provides management, operational, accounting and general and
administrative services necessary or appropriate to manage and operate
Petrolifera. The fee for this service is $15,000 per month until May
2007. The agreement may be immediately terminated for performance failure
by the aggrieved party or upon 30 days prior written notice by Connacher,
or by mutual agreement.

Dilution gains are recognized upon changes to Connacher's equity interest
in Petrolifera as they occur. In 2006, Petrolifera share purchase rights
and share purchase warrants were exercised by other investors resulting
in a reduction of Connacher's equity interest in Petrolifera to
27 percent at September 30, 2006. The exercise of these rights and
warrants generated a dilution loss for the year to date, in the amount of
$3,000.

6.  REFINING INVENTORIES

($000's)                                              September 30, 2006
-------------------------------------------------------------------------
Crude oil                                                          1,883
Other raw materials and unfinished products(1)                     1,045
Refined products(2)                                               13,736
Process chemicals(3)                                               1,030
Repairs and maintenance supplies and other                           941
-------------------------------------------------------------------------
                                                                  18,635
-------------------------------------------------------------------------
(1) Other raw materials and unfinished products include feedstocks and
    blendstocks, other than crude oil. The inventory carrying value
    includes the costs of the raw materials and transportation.
(2) Refined products include gasoline, jet fuels, diesels, asphalts,
    liquid petroleum gases and residual fuels. The inventory carrying
    value includes the cost of raw materials including transportation and
    direct production costs.
(3) Process chemicals include catalysts, additives and other chemicals.
    The inventory carrying value includes the cost of the purchased
    chemicals and related freight.

7.  BANK LOANS

As at September 30, 2006 the company had available a $45 million reserve-
based revolving loan ("RBL facility") and a $10 million revolving
operating loan to finance conventional petroleum and natural gas projects
in Canada. These facilities have a renewable one year term and are
secured by a fixed and floating charge debenture in the principal amount
of $500 million. Interest at bank prime plus 1/4 percent is to be charged
on amounts borrowed. At September 30, 2006 the company had drawn
$5.5 million on the RBL facility.

In early April 2006 the company drew US $51 million on a bridge loan
facility to partially fund the acquisition of the Montana refinery
assets, which closed on March 31, 2006. The loan did bear interest at
London Inter-Bank Offered Rate ("LIBOR") + 1/2 percent for the first 90
days (adjusted for subsequent quarterly periods), was secured by a
US$500 million demand debenture and pledge agreement. This bridge loan
was repaid in full on October 20, 2006 from the proceeds of a
US$180 million term loan ("TLB") facility that was fully drawn on that
date.

The TLB has a seven year term. Its principal is amortized by one percent
per year commencing in 2008. Additional principal payments will depend on
debt to cash flow ratios. Principal payments on the TLB are not expected
to be significant in the first six years. One half of the TLB floating
interest payments were swapped at an all-in fixed rate of 8.516 percent
and one half of the TLB bears interest of LIBOR plus 3.25 percent or at
US Prime Lending Rate ("Base Rate") plus 2.25 percent.

On October 20, 2006 the company also secured a US$15 million revolving
line of credit ("LOC") to fund the working capital requirements of the
refinery in Great Falls, Montana that was acquired in March 2006. The LOC
has a five year term and bears interest at LIBOR plus three percent or at
Base Rate plus two percent.

The TLB and the LOC are secured by a debenture and mortgage agreements
covering all of the assets of the refinery and all of the company's
interest in the Great Divide oil sands. The TLB and LOC debts are non-
recourse to the company's conventional petroleum and natural gas assets
or its investment holding in Petrolifera.

8.  ASSET RETIREMENT OBLIGATIONS

The following table presents the reconciliation of the beginning and
ending aggregate carrying amount of the obligation associated with the
retirement of petroleum and natural gas properties and facilities.

                                                 Nine months
                                                       ended  Year ended
                                                   September    December
                                                    30, 2006    31, 2005
-------------------------------------------------------------------------
($000's)
-------------------------------------------------------------------------
Asset retirement obligations,
 beginning of period                                  $3,108      $2,905
Liabilities incurred                                     366         301
Liabilities acquired (Note 3)                          2,109           -
Liabilities settled with Petrolifera
 deconsolidation                                           -        (442)
Liabilities disposed                                       -         (24)
Change in estimates                                      568         203
Accretion expense                                        212         165
-------------------------------------------------------------------------
Asset retirement obligations, end of period           $6,363      $3,108
-------------------------------------------------------------------------

9.  SHARE CAPITAL AND CONTRIBUTED SURPLUS

Authorized
The authorized share capital is comprised of the following:

-   Unlimited number of common voting shares
-   Unlimited number of first preferred shares
-   Unlimited number of second preferred shares

Issued
Only common shares have been issued by the company.

-------------------------------------------------------------------------
                                                   Number of      Amount
                                                      Shares     ($000's)
-------------------------------------------------------------------------
Share Capital:

Balance, December 31, 2005                       139,940,448    $125,071
  Issued for cash in private placement(a)         19,047,800     100,001
Issued for cash in public offering (b)             5,714,300      30,000
  Issued for Luke acquisition (Note 3)            29,699,282     111,966
  Issued for refinery acquisition (Note 4)         1,000,000       5,060
  Issued upon exercise of options(c)                 982,365         905
  Issued upon exercise of warrants(d)              1,493,820         881
  Share issue costs                                               (8,272)
  Tax effect of share issue costs                                  2,924
  Tax effect of expenditures renounced
   pursuant to the 2005 flow-through issue(e)                     (5,448)
-------------------------------------------------------------------------
Balance, Share Capital, September 30, 2006       197,878,015     363,088
-------------------------------------------------------------------------


Contributed Surplus:
-------------------------------------------------------------------------
Balance, December 31, 2005                                         1,962
  Fair value of share options granted(b)                           9,453
  Assigned value of options exercised                               (215)
-------------------------------------------------------------------------
Balance, Contributed Surplus,September 30, 2006                   11,200
-------------------------------------------------------------------------
Total Share Capital and Contributed Surplus:
  December 31, 2005                                              127,033
September 30, 2006                                               374,288
-------------------------------------------------------------------------

(a) Private placement - 2006

In March 2006 the company issued from treasury 19,047,800 common shares
at $5.25 per share on a private placement basis.

(b) 2006 flow-through common share issue

In September 2006, the company issued from treasury 5,714,300 common
shares on a flow-through basis at $5.25 per share. The company has agreed
to renounce the related resource expenditures of $30 million to the flow-
through investors. The company has until December 31, 2007 to incur the
eligible resource expenditures. As at September 30, 2006 none of these
expenditures have been incurred.

(c) Stock options granted

A summary of the company's outstanding stock option grants, as at
September 30, 2005 and 2006 and changes during those periods are
presented below:

-------------------------------------------------------------------------
                                    2006                    2005
-------------------------------------------------------------------------
                                        Weighted                Weighted
                                         Average                 Average
                              Number    Exercise      Number    Exercise
                           of Shares       Price   of Shares       Price
-------------------------------------------------------------------------
Outstanding, beginning
 of period                 8,592,600        1.49   3,988,600        0.53
Granted                    8,002,300        4.91   3,501,000        1.31
Expired                            -           -     (70,000)       0.55
Exercised                   (982,365)       0.70    (564,500)       0.57
-------------------------------------------------------------------------
Outstanding, end of
 period                   15,612,535        3.29   6,855,100        0.93
-------------------------------------------------------------------------
Exercisable, end of
 period                    5,626,198        2.47   2,832,200        0.85
-------------------------------------------------------------------------

All stock options have been granted for a period of five years. Of the
8,002,300 options granted in 2006, 6,020,000 vest one-third immediately,
one-third one year after grant and one-third two years after grant. The
remaining 1,982,300 vest one-third one year after grant, one-third two
years after grant and one-third three years after grant. The table below
summarizes unexercised stock options.

-------------------------------------------------------------------------
                                                                Weighted
                                                       Average Remaining
                                                     Contractual Life at
Range of Exercise Prices         Number Outstanding   September 30, 2006
-------------------------------------------------------------------------
$0.20 - $0.99                             3,179,235                  2.9
$1.00 - $1.99                             2,001,000                  3.7
$2.00 - $3.99                             3,036,000                  4.2
$4.00 - $5.56                             7,396,300                  4.5
-------------------------------------------------------------------------
                                         15,612,535
-------------------------------------------------------------------------

In 2006 a compensatory non-cash charge of $9,454,000 (2005 - $941,000)
was recorded, reflecting the fair value of stock options granted and
vested during the period. Of this current amount, $6,334,000 (2005 -
$941,000) was expensed to G&A, $338,000 was charged to refining operating
costs and $2,782,000 (2005 - nil) was capitalized to property and
equipment.

The fair value of each stock option granted is estimated on the date of
grant using the Black-Scholes option-pricing model with weighted average
assumptions for grants as follows:

-------------------------------------------------------------------------
                                                        2006        2005
-------------------------------------------------------------------------
Risk free interest rate                                 4.1%        3.0%
Expected option life (years)                               3           3
Expected volatility                                      49%         53%
-------------------------------------------------------------------------

The weighted average fair value at the date of grant of all options
granted in the first nine months of 2006 was $1.81 per option (2005 -
$0.47).

(d) Share purchase warrants

A summary of the company's outstanding share purchase warrants, as at
September 30, 2005 and 2006 and changes during the periods are presented
below:

-------------------------------------------------------------------------
                                                        2006        2005
-------------------------------------------------------------------------
Outstanding, beginning of period                   1,493,820   5,300,525
Exercised                                         (1,493,820) (3,504,005)
Expired                                                    -     (15,000)
-------------------------------------------------------------------------
Outstanding, end of period                                 -   1,781,520
-------------------------------------------------------------------------

(e) Flow-through shares (2005)

Effective December 31, 2005, the company renounced $15 million of
resource expenditures to flow-through investors. The related tax effect
of $5,448,000 on those expenditures was recorded in 2006. As at
September 30, 2006, the company had incurred all of the required
expenditures related to these flow-through shares.

10. SEGMENTED INFORMATION

In Canada the company is in the business of exploring, producing and
marketing conventional petroleum and natural gas and has recently
commenced exploration and development of bitumen in the oil sands of
northern Alberta. Prior to the de-consolidation of Petrolifera in 2005
(Note 5) it also conducted a conventional petroleum and natural gas
business in Argentina. The significant aspects of these operating
segments are presented below. Included in total Canadian conventional
assets is the company's carrying value of its investment in Petrolifera.

Three months ended
 September 30            Canada       Argentina  USA     Canada
-------------------------------------------------------------------------
                     Conven-     Oil   Conven-            Admini-
($000's)             tional    Sands   tional  Refining strative   Total
-------------------------------------------------------------------------
2006
Revenues, net of
 royalties            9,191        -        -   93,752        -  102,943
Equity interest in
 Petrolifera
 earnings                 -        -        -        -    4,550    4,550
Dilution gain
 (loss)                   -        -        -        -      (49)     (49)
Interest and other
 income                  18        -        -      147        -      165
Operating costs       2,393        -        -   80,242        -   82,635
General and
 administrative           -        -        -        -      605      605
Stock-based
 compensation             -        -        -        -    1,139    1,139
Finance charges         501        -        -     (977)   1,469      993
Foreign exchange
 loss (gain)             83        -        3      (27)     104      163
Depletion,
 depreciation and
 accretion            8,430        -        -    1,265      222    9,917
Taxes (recovery)       (135)       -        -    5,120      401    5,386
Net earnings
 (loss)              (2,063)       -       (3)   8,276      561    6,771
Property and
 equipment          189,932   96,488        -   43,710      456  330,586
Goodwill            103,661        -        -        -        -  103,661
Capital
 expenditures and
 acquisitions         8,651   31,465        -      998      335   41,449
Total assets        308,091   95,914      251  105,067   17,705  527,028

2005
-------------------------------------------------------------------------
Revenues, net of
 royalties            2,948        -      146        -        -    3,094
Equity interest in
 Petrolifera loss         -        -        -        -      (54)     (54)
Interest and other
 income                 123        -        5        -        -      128
Operating costs         575        -       56        -        -      631
General and
 administrative           -        -       31        -      522      553
Stock-based
 compensation             -        -        -        -      610      610
Finance charges          32        -        4        -        -       36
Foreign exchange
 loss (gain)             20        -       (9)       -        -       11
Depletion,
 depreciation and
 accretion            1,532        -       63        -       18    1,613
Taxes (recovery)        726        -     (102)       -        -      624
Non-controlling
 interest                 -        -     (124)       -        -     (124)
Net earnings
 (loss)                 186        -      (16)       -   (1,204)  (1,034)
Property and
 equipment           31,210   11,326        -        -      672   43,208
Capital
 expenditures         1,917      720      215        -       18    2,870
Total assets        106,654   11,326        -        -      808  118,788


Nine months ended
 September 30            Canada      Argentina   USA     Canada
-------------------------------------------------------------------------
                    Conven-      Oil  Conven-           Admini-
($000's)             tional    Sands   tional  Refining strative   Total
-------------------------------------------------------------------------
2006
Revenues, net of
 royalties           22,575        -        -  144,719        -  167,294
Equity interest in
 Petrolifera
 Earnings                 -        -        -        -    7,139    7,139
Dilution gain             -        -        -        -        3        3
Interest and other
 income                 431        -        -      259        -      690
Operating costs       5,693        -        -  127,346        -  133,039
General and
 administrative           -        -        -        -    2,780    2,780
Stock-based
 compensation             -        -        -        -    6,334    6,334
Finance charges         801        -        7    1,954    1,469    4,231
Foreign exchange
 loss (gain)            115        -        9      (27)     104      201
Depletion,
 depreciation and
 accretion           20,353        -        -    2,119      336   22,808
Taxes                (3,294)       -        -    4,935      406    2,047
Net earnings (loss)    (662)       -      (16)   8,651   (4,287)   3,686
Property and
 equipment          189,932   96,488        -   43,710      456  330,586
Goodwill            103,661        -        -        -        -  103,661
Capital
 expenditures and
 acquisitions       225,276   83,562        -   67,281      445  376,564
Total assets        308,091   95,914      251  105,067   17,705  527,028

2005
-------------------------------------------------------------------------
Revenues, net of
 royalties            5,744        -      893        -        -    6,637
Equity interest
 in Petrolifera
 earnings                 -        -        -        -      (54)     (54)
Dilution gain
 (loss)                   -        -        -        -    3,020    3,020
Interest and
 other income           159        -       22        -        -      181
Operating costs       1,480        -      319        -        -    1,799
General and
 administrative           -        -      229        -    1,576    1,805
Stock-based
 compensation             -        -        -        -      941      941
Finance charges          66        -       46        -        -      112
Foreign exchange
 loss (gain)              3        -      (33)       -        -      (30)
Depletion,
 depreciation and
 accretion            3,443        -      493        -       63    3,999
Taxes (recovery)        784        -      (36)       -        -      748
Net earnings (loss)     127        -     (103)       -      386      410
Property and
 equipment           31,210   11,326        -        -      672   43,208
Capital
 expenditures         6,666    6,061    1,767        -       73   14,567
Total assets        106,654   11,326        -        -      808  118,788

11. SUPPLEMENTARY INFORMATION

(a) Per share amounts

The following table summarizes the common shares used in per share
calculations.

-------------------------------------------------------------------------
For the three months ended September 30                    2006     2005
-------------------------------------------------------------------------
Weighted average common shares outstanding              193,587  103,851
Dilutive effect of stock options and stock purchase
 warrants                                                 6,985    2,546
-------------------------------------------------------------------------
Weighted average common shares outstanding - diluted    200,572  106,397
-------------------------------------------------------------------------

-------------------------------------------------------------------------
For the nine months ended September 30
-------------------------------------------------------------------------
Weighted average common shares outstanding              179,948   96,018
Dilutive effect of stock options and stock purchase
 warrants                                                 7,187    5,055
-------------------------------------------------------------------------
Weighted average common shares outstanding - diluted    187,135  101,073
-------------------------------------------------------------------------

(b) Net change in non-cash working capital

-------------------------------------------------------------------------
For the three months ended September 30                    2006     2005
-------------------------------------------------------------------------
Accounts receivable                                        (595)     275
Due from (to) Petrolifera                                   248        -
Non-controlling interest in Petrolifera loss                  -    3,201
Prepaid expenses                                            122     (170)
Refinery inventories                                      9,392        -
Accounts payable                                          3,072   (1,613)
-------------------------------------------------------------------------
Total                                                    12,239    1,693
-------------------------------------------------------------------------


Summary of working capital changes:

-------------------------------------------------------------------------
Operations                                                8,636    3,182
Investing                                                 3,603   (1,489)
-------------------------------------------------------------------------
                                                         12,239    1,693
-------------------------------------------------------------------------

-------------------------------------------------------------------------
For the nine months ended September 30
-------------------------------------------------------------------------
Accounts receivable                                     (29,802)    (333)
Due from (to) Petrolifera                                   243        -
Non-controlling interest in Petrolifera loss                  -    3,612
Prepaid expenses                                         (1,134)     (94)
Refinery inventories                                      1,361        -
Accounts payable                                         22,291      (82)
-------------------------------------------------------------------------
Total                                                    (7,041)   3,103
-------------------------------------------------------------------------


Summary of working capital changes:

-------------------------------------------------------------------------
Operations                                              (24,335)   3,075
Investing                                                17,294       28
-------------------------------------------------------------------------
                                                         (7,041)   3,103
-------------------------------------------------------------------------

(c) Supplementary cash flow information

-------------------------------------------------------------------------
For the three months ended September 30                    2006     2005
-------------------------------------------------------------------------
Interest paid                                               931       17
Income taxes paid                                             -        -
Stock-based compensation capitalized                        840        -
-------------------------------------------------------------------------

-------------------------------------------------------------------------
For the nine months ended September 30
-------------------------------------------------------------------------

-------------------------------------------------------------------------
Interest paid                                             2,322       50
-------------------------------------------------------------------------
Income taxes paid                                             -        -
-------------------------------------------------------------------------
Stock-based compensation capitalized                      2,782        -
-------------------------------------------------------------------------

12. RESTATEMENT

As a result of a recent adjustment proposed by Canada Revenue Agency to
resource tax pools respecting assets acquired in 2002, the December 31,
2002 balance of property and equipment was increased by $850,000 and the
future income tax asset balance was reduced by $850,000. Additional
depletion of $216,000 ($127,000 net of tax) for 2002 and 2003 was
recorded as an adjustment to the opening balance of retained earnings for
2005. There was no change to net earnings for 2005.
>>

Forward-Looking Statements: This press release contains certain forward-
looking statements within the meaning of applicable securities law. Forward-
looking statements are frequently characterized by words such as "plan",
"expect", "project", "intend", "believe", "anticipate":, "estimate" and other
similar words, or statements that certain events or conditions "may" or "will"
occur. All information relating to reserves, resources and future net-revenue
constitute forward-looking statements and are based upon the independent
evaluation of GLJ. Forward-looking statements are based on the opinions and
estimates of management at the date the statements are made, and are subject
to a variety of risks and uncertainties and other factors that could cause
actual events or results to differ materially from those projected in the
forward-looking statements. These factors include the inherent risks involved
in the exploration and development of oil sands properties, the uncertainties
involved in interpreting drilling results and other geological data,
fluctuating oil prices, the possibility of project cost overruns or
unanticipated costs and expenses, uncertainties relating to the availability
and costs of financing needed in the future and other factors including
unforeseen delays. As an oil sands enterprise in the development stage,
Connacher faces risks, including those associated with exploration,
development, approvals and the ability to access sufficient capital from
external sources. Anticipated exploration and development plans relating to
Connacher's properties in 2007 are subject to change. For a detailed
description of the risks and uncertainties facing Connacher and its business
and affairs, and for definitions of proved, probable and possible reserves and
contingent and prospective resources, readers should refer to Connacher's
Annual Information Form for the year ended December 31, 2005. Connacher
undertakes no obligation to update forward-looking statements if circumstances
or management's estimates or opinions should change, unless required by law.
The reader is cautioned not to place undue reliance on forward-looking
statements. Reports are based on assumptions which means that future net
revenues listed in this release do not represent fair market value.



Copyright © QuoteMedia. Data delayed 15 minutes unless otherwise indicated. View delay times for all exchanges.
Market Data powered by QuoteMedia. See the QuoteMedia and TMX Group Terms of Use.