For further information contact John S. Weatherly, CFO 1-800-451-1294

FOR IMMEDIATE RELEASE

Callon Petroleum Company Reports Results For Second Quarter, First Six Months of 2002

Natchez, MS (August 7, 2002)-Callon Petroleum Company (NYSE: CPE/CPE.PrA) today reported its results of operations for both the quarter and the six-month period ended June 30, 2002.

Results for the three-month period ended June 30, 2002 include net income of $2.3 million, or $0.15 per diluted share. This compares to net income of $3.5 million, or $0.23 per share on a diluted basis, for the same period in 2001. Total revenues for the three-month period ended June 30, 2002 were $20.1 million compared to $17.7 million for the same period in 2001.

Operating results for the three-month period ended June 30, 2002 include oil and gas sales of $15.3 million from average production of 43 million cubic feet of natural gas equivalent per day (MMcfe/d). This corresponds to sales of $17.1 million from average daily production of 43 MMcfe/d during the same period in 2001. During the second quarter of 2002, natural gas represented approximately 90 percent of the company's total production. The average price received per thousand cubic feet of natural gas in the second quarter of 2002 decreased by 25 percent to $3.25 compared to $4.34 during the second three months in 2001, while the average price received per barrel of oil in the second quarter of 2002 decreased by 5 percent to $23.41 compared to $24.70 during the same period a year earlier.

For the six months ended June 30, 2002, the company reported a net loss of $113,000, or $0.06 per diluted share. This compares to net income of $9.6 million, or $0.65 per share on a diluted basis, for the same period in 2001. Total revenues for the six-month period ended June 30, 2002 were $31.3 million compared to $38.5 million for the first six months in 2001.

Callon Petroleum Company is engaged in the exploration, development, acquisition and operation of oil and gas properties primarily in the Gulf Coast region.

     					    (MORE)

	
	        
     
Consolidated Statements of Operations:
(In thousands, except per share amounts)

                                                 Three Months Ended            Six Months Ended	
                                                     June 30,                       June 30,	
                                                 2002          2001            2002        2001
                                                 ______________________________________________
Revenues:	           						
   Oil and gas sales                          $ 15,304      $ 17,066        $ 26,358    $ 37,243
   Loss on mark-to-market commodity 							
     derivative contracts                         (382)          --             (770)      --
   Interest and other                              252           646             822       1,281
    Gain on sale of pipeline                     2,454           --            2,454       --
    Gain on sale of Enron derivatives            2,479           --            2,479       --
                                              ________      ________        _________   ________
     Total revenues                             20,107        17,712          31,343      38,524
                                              ________      ________        _________   ________

							
Costs and expenses:							
   Lease operating expenses                      2,805         3,052           5,369       5,725
   Depreciation, depletion and amortization      6,489         5,154          12,077      10,051
   General and administrative                    1,299         1,579           2,438       2,702
   Interest                                      5,913         2,613          11,633       5,234
                                              ________      ________        _________   ________

     Total costs and expenses                   16,506        12,398          31,517      23,712
                                              ________      ________        _________   ________

							
Income (loss) from operations                    3,601         5,314            (174)     14,812
							
Income tax expense (benefit)                     1,260         1,860             (61)      5,184
                                              ________      ________        _________   ________

							
Net income (loss)                                2,341         3,454            (113)      9,628
							
Preferred stock dividends                          319           319             638         638
                                              ________      ________        _________   ________

							
Net income (loss) available to common shares $   2,022     $   3,135      $     (751)  $   8,990
                                              ========      ========        =========   ========

							
Net income (loss) per common share:							
   Basic                                    $     0.15     $    0.24      $    (0.06) $     0.68
                                              ========      ========        =========   ========
   Diluted                                  $     0.15     $    0.23      $    (0.06) $     0.65
                                              ========      ========        =========   ========


							
Shares used in computing net income (loss)  							
per common share:							
   Basic                                        13,334        13,258          13,325      13,255
                                              ========      ========        =========   ========
   Diluted (1)                                  13,744        13,427          13,325      14,853
                                              ========      ========        =========   ========


							


(1) Diluted shares for the six months ended June 30, 2001 includes 1,366,000 shares of common 
stock because of the dilutive impact of the convertible preferred stock in the first half of 2001. 
The assumed conversion of the preferred stock was not included in any other diluted calculation 
presented due to its anti-dilutive impact on earnings per share.











Consolidated Condensed Balance Sheets:	
(In thousands)	
                                                    June 30,                     December 31,
                                                      2002                           2001
                                                    _______                      ___________

		
Cash and cash equivalents                         $  14,880                      $    6,887
Oil and gas properties, net                         367,210                         343,158
All other assets                                     19,999                          22,050
                                                  _________                      __________
     Total assets                                 $ 402,089                      $  372,095
                                                  =========                      ==========


Long-term debt                                    $ 242,306                       $ 199,078
All other liabilities                                14,508                          25,793
Stockholders' equity                                145,275                         147,224
                                                  _________                      __________

     Total liabilities and stockholders' equity	  $ 402,089                       $ 372,095
                                                  =========                      ==========











Other Financial Information:		
(In thousands, except per share amounts)		
                                                       Three Months Ended            Six Months Ended
                                                             June 30,                    June 30,
                                                         2002       2001              2002       2001
                                                         ____       ____              ____       ____
                                                                (1)                         (1)	

Net cash flow from operations before changes	  			
   in current assets and liabilities                  $  5,010    $ 11,104         $  5,815   $ 25,995
				
Net cash flow per share                               $   0.33    $   0.75         $   0.39   $   1.75
				
Weighted average shares outstanding                     15,110      14,793           15,047     14,853
				
(1) Excludes gain on sale of pipeline and                                                                                                            
Enron derivatives				
				







Production and Price Information:				
Production:				
   Oil (MBbls)                                             60           69             114        120
   Gas (MMcf)                                           3,565        3,536           6,594      6,980
   Gas equivalent (MMcfe)                               3,925        3,950           7,278      7,701
   Average daily (MMcfe)                                 43.1         43.4            40.2       42.5
			
Average prices:				
   Oil ($/Bbl)                                         $23.41       $24.70          $21.16   $  25.52
   Gas ($/Mcf)                                           3.25         4.34            2.83       4.90
   Gas equivalent ($/Mcfe)                               3.31         4.32            2.90       4.84









                                          Third Quarter and Full Year 2002
                                                 Guidance Estimates
                                (In thousands, except per production unit amounts)
	
	                                                     Guidance for 3rd       Guidance for 
                                                                Quarter 2002        Full Year 2002
Description:

		
Production volumes (MMcfe/d)                                        43-46             42 - 45
		
Percent Natural Gas                                                  93%                92%
		
Average costs (per Mcfe):		
   Lease operating expense                                     $0.73 - $0.69        $0.71 - $0.68
   General and administrative expense                          $0.28 - $0.27        $0.30 - $0.29
   Interest expense                                            $1.79 - $1.68        $1.64 - $1.56
   Non-cash expenses included above                            $0.51 - $0.48        $0.46 - $0.44
   DD&A                                                            $1.64                $1.64
		
Volumetric production payment:		
   Committed volume (MMcf)                                           N/A                1,160.3
   Effective price (per Mcf)                                         N/A                 $2.08
		
Fixed  Delivery Contract:		
   Committed volume (MMcf)                                           690                 1,605
   Effective price (per Mcf)                                        $3.26                $3.26
		
Effective tax rate                                                   35%                  35%
		
Share data:		
   Basic weighted average shares                                   13,400               13,400
   Diluted impact of stock options, warrants                         650                  525
   Diluted impact of convertible preferred stock                    1,366                1,366
		






The preceding guidance estimates contain assumptions that we believe are reasonable. These estimates are based on information that is available as of the date of this news release. We are not undertaking any obligation to update these estimates as conditions change or as additional information becomes available.

This news release contains projections and other forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These projections and statements reflect the company's current views with respect to future events and financial performance. No assurances can be given, however, that these events will occur or that these projections will be achieved and actual results could differ materially from those projected as a result of certain factors. Some of the factors which could affect our future results and could cause results to differ materially from those expressed in our forward-looking statements include:

- general economic conditions;
- volatility of oil and natural gas prices;
- uncertainty of estimates of oil and natural gas reserves;
- impact of competition;
- availability and cost of seismic, drilling and other equipment;
- operating hazards inherent in the exploration for and production of oil and natural gas;
- difficulties encountered during the exploration for and production of oil and natural gas;
- difficulties encountered in delivering oil and natural gas to commercial markets;
- changes in customer demand and producers' supply;
- uncertainty of our ability to attract capital;
- compliance with, or the effect of changes in, the extensive governmental regulations regarding the oil and natural gas business;
- actions of operators of our oil and gas properties;
- weather conditions; and
- the risk factors discussed in our filings with the Securities and Exchange Commission, including those in our Annual Report for the year ended December 31, 2001 on Form 10-K.

The preceding estimates reflect our review of continuing operations only. These estimates do not take into account any material transactions such as sales of debt and equity securities, acquisitions or divestitures of assets, and formations of joint ventures. We continually review these types of transaction and may engage in one or more of these types of transactions without prior notice.

 

 

    #