Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549



FORM 10-Q


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

For the quarterly period ended October 31, 2002

OR

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

For the transition period from to
------------- -------------

Commission file number: 000-24394

PENN OCTANE CORPORATION
(Exact Name of Registrant as Specified in Its Charter)

DELAWARE 52-1790357
(State or Other Jurisdiction of (I.R.S. Employer Identification No.)
Incorporation or Organization)


77-530 ENFIELD LANE, BLDG. D, PALM DESERT, CALIFORNIA 92211
(Address of Principal Executive Offices) (Zip Code)

Registrant's Telephone Number, Including Area Code: (760) 772-9080

Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Yes X No
----

The number of shares of Common Stock, par value $.01 per share, outstanding
on December 6, 2002 was 14,870,977.





PENN OCTANE CORPORATION
TABLE OF CONTENTS



ITEM PAGE NO.
---- --------

Part I 1. Financial Statements

Independent Certified Public Accountants' Review Report 3

Consolidated Balance Sheets as of October 31, 2002 (unaudited) 4-5
and July 31, 2002

Unaudited Consolidated Statements of Operations for the three months
ended October 31, 2002 and 2001 6

Unaudited Consolidated Statements of Cash Flows for the three months
ended October 31, 2002 and 2001 7

Notes to Unaudited Consolidated Financial Statements 8-17

2. Management's Discussion and Analysis of Financial Condition
and Results of Operations 18-26

3. Quantitative and Qualitative Disclosures About Market Risk 27

4. Controls and Procedures 27

Part II 1. Legal Proceedings 28

2. Changes in Securities and Use of Proceeds 28

3. Defaults Upon Senior Securities 28

4. Submission of Matters to a Vote of Security Holders 28

5. Other Information 28

6. Exhibits and Reports on Form 8-K 28-29

7. Signatures 30



2

Independent Certified Public Accountants' Review Report



Board of Directors and Shareholders
Penn Octane Corporation

We have reviewed the accompanying consolidated balance sheet of Penn Octane
Corporation and subsidiaries (Company) as of October 31, 2002, and the related
consolidated statements of operations and cash flows for the three months ended
October 31, 2002 and 2001. These consolidated financial statements are the
responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in
accordance with auditing standards generally accepted in the United States of
America, the objective of which is the expression of an opinion regarding the
consolidated financial statements taken as a whole. Accordingly, we do not
express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying consolidated financial statements for them to be in
conformity with accounting principles generally accepted in the United States of
America.

We have previously audited, in accordance with auditing standards generally
accepted in the United States of America, the consolidated balance sheet as of
July 31, 2002, and the related consolidated statements of operations,
stockholders' equity, and cash flows for the year then ended (not presented
herein) and in our report dated October 4, 2002, we expressed an unqualified
opinion on those consolidated financial statements. Our report letter
contained a paragraph stating that conditions existed which raised substantial
doubt about the Company's ability to continue as a going concern. In our
opinion, the information set forth in the accompanying consolidated balance
sheet as of July 31, 2002, is fairly stated, in all material respects, in
relation to the consolidated balance sheet from which it has been derived.


/s/ BURTON MCCUMBER & CORTEZ, L.L.P.

Brownsville, Texas
December 6, 2002


3



PART I
ITEM 1.


PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

ASSETS


October 31,
2002 July 31,
(Unaudited) 2002
------------- -----------

Current Assets
Cash (including restricted cash of $2,408,281 and $29,701 at October
31, 2002 and July 31, 2002) $ 2,426,177 $ 160,655
Trade accounts receivable (less allowance for doubtful accounts of
$5,783 at October 31, 2002 and July 31, 2002) 6,084,328 7,653,986
Notes receivable - related parties 200,000 414,356
Inventories 1,293,621 938,672
Assets held for sale 720,000 -
Mortgage receivable 1,933,341 1,935,723
Prepaid expenses and other current assets 222,413 254,654
------------- -----------
Total current assets 12,879,880 11,358,046
Property, plant and equipment - net 18,241,090 18,350,785
Lease rights (net of accumulated amortization of $673,189 and $661,740 at
October 31, 2002 and July 31, 2002) 480,850 492,299
Other non-current assets 111,483 154,209
------------- -----------
Total assets $ 31,713,303 $30,355,339
============= ===========




The accompanying notes and accountants' report are an integral part of these
statements.


4



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS - CONTINUED

LIABILITIES AND STOCKHOLDERS' EQUITY


October 31,
2002 July 31,
(Unaudited) 2002
--------------- ---------------

Current Liabilities
Current maturities of long-term debt $ 2,969,228 $ 3,055,708
Short-term debt 2,539,000 3,085,000
Revolving line of credit 3,819,599 150,000
LPG trade accounts payable 6,662,438 8,744,432
Other accounts payable 1,905,943 3,584,848
Accrued liabilities 969,414 860,551
--------------- ---------------
Total current liabilities 18,865,622 19,480,539
Long-term debt, less current maturities 940,208 612,498
Commitments and contingencies - -
Stockholders' Equity
Series A - Preferred stock-$.01 par value, 5,000,000 shares authorized;
No shares issued and outstanding at October 31, 2002 and July 31, 2002 - -
Series B - Senior preferred stock-$.01 par value, $10 liquidation value,
5,000,000 shares authorized; No shares issued and outstanding at October
31, 2002 and July 31, 2002 - -
Common stock - $.01 par value, 25,000,000 shares authorized;
14,870,977 shares issued and outstanding at October 31, 2002 and July
31, 2002 148,709 148,709
Additional paid-in capital 26,919,674 26,919,674
Notes receivable from officers of the Company, a related party and
another party for exercise of warrants, less reserve of $669,518 and
$754,175 at October 31, 2002 and July 31, 2002 ( 3,376,077) ( 3,814,481)
Accumulated deficit ( 11,784,833) ( 12,991,600)
--------------- ---------------
Total stockholders' equity 11,907,473 10,262,302
--------------- ---------------
Total liabilities and stockholders' equity $ 31,713,303 $ 30,355,339
=============== ===============




The accompanying notes and accountants' report are an integral part of these
statements.


5



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

Three Months Ended
---------------------------------
October 31, October 31,
2002 2001
---------------- ---------------

Revenues $ 37,440,658 $ 31,871,890
Cost of goods sold 34,926,239 31,245,790
---------------- ---------------
Gross profit 2,514,419 626,100
Selling, general and administrative expenses
Legal and professional fees 320,114 623,952
Salaries and payroll related expenses 458,737 362,345
Other 326,005 252,142
---------------- ---------------
1,104,856 1,238,439
---------------- ---------------
Operating income (loss) 1,409,563 ( 612,339)
Other income (expense)
Interest expense ( 371,665) ( 952,599)
Interest income 68,869 12,747
---------------- ---------------
Income (loss) before taxes 1,106,767 ( 1,552,191)
Income tax benefit 100,000 53,306
---------------- ---------------
Net income (loss) $ 1,206,767 $( 1,498,885)
================ ===============

Net income (loss) per common share $ .08 $ ( 0.10)
================ ===============
Net income (loss) per common share assuming dilution $ .08 $ ( 0.10)
================ ===============
Weighted average common shares outstanding 14,870,977 14,611,694
================ ===============




The accompanying notes and accountants' report are an integral part of these
statements.


6



PENN OCTANE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Three Months Ended
-----------------------------
October 31 October 31,
2002 2001
-------------- -------------

Cash flows from operating activities:
Net income (loss) $ 1,206,767 $ (1,498,885)
Adjustments to reconcile net income (loss) to net cash (used in) provided
by operating activities:
Depreciation and amortization 244,001 182,246
Amortization of lease rights 11,449 11,449
Non-employee stock based costs and other 56,217 56,217
Amortization of loan discount - 503,362
Interest income - officer note (67,241) -
Other - 148,708
Changes in current assets and liabilities:
Trade accounts receivable 1,569,658 2,136,643
Inventories (354,949) 58,867
Prepaid and other current assets (23,977) (53,230)
LPG trade accounts payable (2,081,994) (1,117,952)
Obligation to deliver LPG - 4,991,029
Other assets 42,726 43,312
Other accounts payable and accrued liabilities (1,570,040) 279,946
-------------- -------------
Net cash (used in) provided by operating activities (967,383) 5,741,712
Cash flows from investing activities:
Capital expenditures (134,306) (357,867)
-------------- -------------
Net cash used in investing activities (134,306) (357,867)
Cash flows from financing activities:
Revolving credit facilities 3,669,599 -
Costs of registration - (248)
Reduction in debt (302,388) (190,050)
-------------- -------------
Net cash provided by (used in) financing activities 3,367,211 (190,298)
-------------- -------------
Net increase in cash 2,265,522 5,193,547
Cash at beginning of period 160,655 1,322,560
-------------- -------------
Cash at end of period $ 2,426,177 $ 6,516,107
============== =============

Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest $ 371,635 $ 462,602
============== =============
Supplemental disclosures of noncash transactions:
Preferred stock, common stock and warrants issued $ - $ 768,832
============== =============
Mortgage receivable $ 2,382 $ -
============== =============




The accompanying notes and accountants' report are an integral part of these
statements.


7

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE A - ORGANIZATION

Penn Octane Corporation was incorporated in Delaware in August 1992. The
Company has been principally engaged in the purchase, transportation and
sale of liquefied petroleum gas (LPG). The Company owns and operates a
terminal facility on leased property in Brownsville, Texas (Brownsville
Terminal Facility) and owns a LPG terminal facility in Matamoros,
Tamaulipas, Mexico (Matamoros Terminal Facility) and pipelines (US - Mexico
Pipelines) which connect the Brownsville Terminal Facility to the Matamoros
Terminal Facility. The Company has a long-term lease agreement for
approximately 132 miles of pipeline (Leased Pipeline) which connects
ExxonMobil Corporation's (Exxon) King Ranch Gas Plant in Kleberg County,
Texas and Duke Energy's La Gloria Gas Plant in Jim Wells County, Texas, to
the Company's Brownsville Terminal Facility. In addition, the Company has
access to a twelve-inch pipeline which connects Exxon's Viola valve station
in Nueces County, Texas to the inlet of the King Ranch Gas Plant (ECCPL) as
well as existing and other potential propane pipeline suppliers which have
the ability to access the ECCPL. In connection with the Company's lease
agreement for the Leased Pipeline, the Company may access up to 21,000,000
gallons of storage located in Markham, Texas (Markham Storage), as well as
other potential propane pipeline suppliers, via approximately 155 miles of
pipeline located between Markham, Texas and the Exxon King Ranch Gas Plant.
The Company sells LPG primarily to P.M.I. Trading Limited (PMI). PMI is the
exclusive importer of LPG into Mexico. PMI is a subsidiary of Petroleos
Mexicanos, the state-owned Mexican oil company (PEMEX). The LPG purchased
from the Company by PMI is generally destined for consumption in the
northeastern region of Mexico.

The Company commenced operations during the fiscal year ended July 31,
1995, upon construction of the Brownsville Terminal Facility. Since the
Company began operations, the primary customer for LPG has been PMI. Sales
of LPG to PMI accounted for approximately 73% of the Company's total
revenues for the three months ended October 31, 2002.

BASIS OF PRESENTATION
-----------------------

The accompanying consolidated financial statements include the Company and
its United States subsidiaries, Penn Octane International, L.L.C.,
PennWilson CNG, Inc. (PennWilson) and Penn CNG Holdings, Inc. and
subsidiaries, its Mexican subsidiaries, Penn Octane de Mexico, S.A. de C.V.
(PennMex) and Termatsal, S.A. de C.V. (Termatsal) and its other inactive
Mexican subsidiaries, (collectively the Company). All significant
intercompany accounts and transactions have been eliminated.

The unaudited consolidated balance sheet as of October 31, 2002, the
unaudited consolidated statements of operations for the three months ended
October 31, 2002 and 2001 and the unaudited consolidated statements of cash
flows for the three months ended October 31, 2002 and 2001, have been
prepared by the Company without audit. In the opinion of management, the
unaudited consolidated financial statements include all adjustments (which
include only normal recurring adjustments) necessary to present fairly the
unaudited consolidated financial position of the Company as of October 31,
2002, the unaudited consolidated results of operations for the three months
ended October 31, 2002 and 2001 and the unaudited consolidated statements
of cash flows for the three months ended October 31, 2002 and 2001.

Certain information and footnote disclosures normally included in
consolidated financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been
omitted. These unaudited consolidated financial statements should be read
in conjunction with the consolidated financial statements and notes thereto
included in the Company's Annual Report on Form 10-K for the fiscal year
ended July 31, 2002.

Certain reclassifications have been made to prior period balances to
conform to the current presentation. All reclassifications have been
consistently applied to the periods presented.


8

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE B - INCOME (LOSS) PER COMMON SHARE

Income (loss) per share of common stock is computed on the weighted average
number of shares outstanding. During periods in which the Company incurs
losses, giving effect to common stock equivalents is not presented as it
would be antidilutive.

The following tables present reconciliations from income (loss) per common
share to income (loss) per common share assuming dilution:



For the three months ended October 31, 2002
-----------------------------------------
Income (Loss) Shares Per-Share
(Numerator) (Denominator) Amount
-------------- ------------- ----------

Net income (loss) $ 1,206,767
BASIC EPS
Net income (loss) available to common
stockholders 1,206,767 14,870,977 $ 0.08
==========
EFFECT OF DILUTIVE SECURITIES
Warrants - -
-------------- -------------
DILUTED EPS
Net income (loss) available to common
stockholders $ 1,206,767 14,870,977 $ 0.08
============== ============= ==========




For the three months ended October 31, 2001
-------------------------------------------
Income (Loss) Shares Per-Share
(Numerator) (Denominator) Amount
--------------- ------------- -----------

Net income (loss) $( 1,498,885)
BASIC EPS
Net income (loss) available to common
stockholders ( 1,498,885) 14,611,694 $( 0.10)
===========
EFFECT OF DILUTIVE SECURITIES
Warrants - -

DILUTED EPS
Net income (loss) available to common
stockholders N/A N/A N/A



9

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE C - NOTES FROM RELATED PARTIES

During October 2002, the Company agreed to accept certain compressed
natural gas refueling station assets with an appraised fair value of
approximately $800,000 as payment for notes (totaling $652,759) owed to the
Company by an officer and director of the Company. In connection with the
transaction, the Company adjusted the fair value of the assets to $720,000
to reflect additional costs estimated to be incurred in disposing of the
assets. The Company also recorded interest income during the three months
ended October 31, 2002 on the notes of approximately $67,241, which had
been previously been reserved, representing the difference between the
adjusted fair value of the assets and the book value of the notes.


NOTE D - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following:



October 31, July 31,
2002 2002
------------- ------------

LPG:
Brownsville Terminal Facility:
Building $ 173,500 $ 173,500
Terminal facilities 3,631,207 3,631,207
Tank Farm 370,855 370,855
Midline pump station 2,449,628 2,449,628
Leasehold improvements 302,657 302,657
Capital construction in progress 96,212 96,212
Equipment 502,664 502,557
------------- ------------
7,526,723 7,526,616
------------- ------------
US - Mexico Pipelines and Matamoros Terminal
Facility:

U.S. Pipelines and Rights of Way 6,472,447 6,441,536
Mexico Pipelines and Rights of Way 1,049,235 1,049,235
Matamoros Terminal Facility 5,107,513 5,074,087
Saltillo Terminal 1,027,267 1,027,267
Land 856,358 856,358
------------- ------------
Total LPG 14,512,820 14,448,483
------------- ------------
Other: 22,039,543 21,975,099
------------- ------------
Automobile 10,800 10,800
Office equipment 77,823 72,728
Software 64,766 -
------------- ------------
153,389 83,528
------------- ------------
22,192,932 22,058,627
Less: accumulated depreciation and amortization (3,951,842) (3,707,842)
------------- ------------
$ 18,241,090 $18,350,785
============= ============



10

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE D - PROPERTY, PLANT AND EQUIPMENT - CONTINUED

The Company had previously completed construction of an additional LPG
terminal facility in Saltillo, Mexico (Saltillo Terminal). The Company was
unable to receive all the necessary approvals to operate the facility at
that location. The Company has identified an alternate site in Hipolito,
Mexico, a town located in the proximity of Saltillo to relocate the
Saltillo Terminal. The cost of such relocation is expected to be between
$250,000 and $500,000.

Property, plant and equipment, net of accumulated depreciation, includes
$6,716,235 and $6,759,102 of costs, located in Mexico at October 31, 2002
and July 31, 2002, respectively.

NOTE E - INVENTORIES

Inventories consist of the following:



October 31, 2002 July 31, 2002
--------------------- ----------------------
Gallons Cost Gallons Cost
--------- ---------- ---------- ----------

LPG:
Leased Pipeline,
Brownsville Terminal Facility,
Matamoros Terminal Facility
and railcars leased by the
Company 1,923,687 $ 952,615 1,982,646 $ 772,334
Markham Storage and other 688,619 341,006 427,003 166,338
--------- ---------- ---------- ----------
2,612,306 $1,293,621 2,409,649 $ 938,672
========= ========== ========== ==========



11



PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE F - DEBT OBLIGATIONS


Debt consists of the following:
October 31, July 31,
2002 2002
------------ ----------

Promissory note issued in connection with the acquisition of the US - Mexico Pipelines
and the Matamoros Terminal Facility. $ 712,379 $ 837,918
Promissory note issued in connection with the acquisition of the US - Mexico Pipelines
and the Matamoros Terminal Facility. 480,216 554,159
Promissory note issued in connection with the purchase of property. 1,933,341 1,935,723
New Accepting Noteholders' notes and Additional Note 3,085,000 3,085,000
Noninterest-bearing note payable, discounted at 7%, for legal services; due in February
2001. 137,500 137,500
Other debt 100,000 202,906
------------ ----------
6,448,436 6,753,206
Current maturities 2,969,228 3,055,708
Short term debt 2,539,000 3,085,000
------------ ----------
$ 940,208 $ 612,498
============ ==========


During June 2002, the Company and certain holders of the Restructured Notes
and the New Notes (New Accepting Noteholders) reached an agreement whereby
the due date for approximately $2,985,000 of principal due on the New
Accepting Noteholders' notes were extended to December 15, 2002 (see note L
for a discussion of a further extension of a portion of the notes to
December 15, 2003). The New Accepting Noteholders' notes will continue to
bear interest at 16.5% per annum. Interest is payable on the outstanding
balances on specified dates through December 15, 2002.

During June 2002 the Company issued a note for $100,000 (Additional Note)
to a holder of the Restructured Notes and the New Notes. The $100,000 note
provides for similar terms and conditions as the New Accepting Noteholders'
notes (see note L).

In connection with the note payable for legal services, the Company has not
made all of the required payments. The Company provided a "Stipulation of
Judgment" to the creditor at the time the note for legal services was
issued.

The Company's President is providing a personal guarantee for the punctual
payment and performance under the CPSC Note until collateral pledged in
connection with the note is perfected.

CPSC International, Inc. (CPSC) agreed to be responsible for payments
required by the Mortgage Note in connection with a settlement in March 2001
between CPSC and the Company. CPSC's obligations under the Mortgage Note
are to be paid by the Company to the extent that there are amounts owed by
the Company under the CPSC Note, through direct offsets by the Company
against the CPSC Note. After the CPSC Note ($712,379) is fully paid, the
Company will no longer have any payment obligation to CPSC in connection
with the Mortgage Note. Thereafter, CPSC will be fully responsible to the
Company for any remaining obligations in connection with the Mortgage Note
(Remaining Obligations). CPSC's obligations to the Company relating to the
Remaining Obligations are collateralized by a deed of trust lien granted by
CPSC in favor of the Company against the land pledged as collateral under
the Mortgage Note. The principal of $1,908,000 plus accrued and unpaid
interest is due during April 2003 and is included in current maturities of
long-term debt and the corresponding amount required to be paid by CPSC has
been recorded as a mortgage receivable.


12

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE G - STOCKHOLDERS' EQUITY

COMMON STOCK
-------------

The Company routinely issues shares of its common stock for cash, as a
result of the exercise of warrants, in payment of notes and other
obligations and to settle lawsuits.

STOCK WARRANTS
---------------

The Company applies APB 25 for warrants granted to the Company's employees
and to the Company's Board of Directors serving in the capacity as
directors and SFAS 123 for warrants issued to acquire goods and services
from non-employees.

In connection with warrants previously issued by the Company, certain of
these warrants contain a call provision whereby the Company has the right
to purchase the warrants for a nominal price if the holder of the warrants
does not elect to exercise the warrants during the call provision period.

BOARD COMPENSATION PLAN (BOARD PLAN)

In connection with the Board Plan, during August 2002 the Board granted
warrants to purchase 20,000 shares of common stock of the Company at
exercise prices of $3.10 per share to outside directors. Based on the
provisions of APB25, no compensation expense was recorded for these
warrants.

In connection with the Board Plan, during November 2002 the Board granted
warrants to purchase 10,000 shares of common stock of the Company at
exercise prices of $2.27 per share to an outside director. Based on the
provisions of APB 25, no compensation expense was recorded for these
warrants.


NOTE H - COMMITMENTS AND CONTINGENCIES

LITIGATION

On March 16, 1999, the Company settled a lawsuit in mediation with its
former chairman of the board, Jorge V. Duran. The total settlement costs
recorded by the Company at July 31, 1999, was $456,300. The parties had
agreed to extend the date on which the payments were required in connection
with the settlement including the issuance of the common stock. On July 26,
2000, the parties executed final settlement agreements whereby the Company
paid the required cash payment of $150,000. During September 2000, the
Company issued the required stock.

On July 10, 2001, litigation was filed in the 164th Judicial District Court
of Harris County, Texas by Jorge V. Duran and Ware, Snow, Fogel & Jackson
L.L.P. against the Company alleging breach of contract, common law fraud
and statutory fraud in connection with the settlement agreement between the
parties dated July 26, 2000. Plaintiffs seek actual and punitive damages.
The Company believes the claims are without merit and intends to vigorously
defend against the lawsuit.

On March 2, 2000, litigation was filed in the Superior Court of California,
County of San Bernardino by Omnitrans against Penn Octane Corporation, Penn
Wilson, CNG and several other third parties alleging breach of contract,
fraud and other causes of action related to the construction of a refueling
station by a third party. Penn Octane Corporation and Penn Wilson have both
been dismissed from the litigation pursuant to a summary judgment.
Omnitrans is appealing the summary judgments in favor of the Company and
Penn Wilson. Based on proceedings to date, the Company believes that the
claims are without merit and intends to vigorously defend against the
lawsuit.


13

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE H - COMMITMENTS AND CONTINGENCIES - CONTINUED

On August 7, 2001, a Mexican company, Intertek Testing Services de Mexico,
S.A. de C.V. (Plaintiff), which contracts with PMI for LPG testing
services, filed suit in the Superior Court of California, County of San
Mateo against the Company alleging breach of contract. The plaintiffs are
seeking damages in the amount of $750,000. The Company believes that the
complaint is without merit and intends to vigorously defend against the
lawsuit.

On October 11, 2001, litigation was filed in the 197th Judicial District
Court of Cameron County, Texas by the Company against Tanner Pipeline
Services, Inc. ("Tanner"); Cause No. 2001-10-4448-C alleging negligence and
aided breaches of fiduciary duties on behalf of CPSC in connection with the
construction of the US Pipelines. The Company is seeking damages. Discovery
is continuing in this matter. Tanner sent notice of its intent to seek its
attorneys fees as a sanction in the event it prevails in the action. Trial
is set for February 24, 2003.

The Company and its subsidiaries are also involved with other proceedings,
lawsuits and claims. The Company believes that the liabilities, if any,
ultimately resulting from such proceedings, lawsuits and claims, including
those discussed above, should not materially affect its consolidated
financial statements.

CREDIT FACILITY, LETTERS OF CREDIT AND OTHER

As of October 31, 2002, the Company has a $13,000,000 credit facility with
RZB Finance L.L.C. (RZB) through December 31, 2002 (will be reduced to
$10,000,000 after December 31, 2002 unless RZB authorizes an extension) for
demand loans and standby letters of credit (RZB Credit Facility) to finance
the Company's purchases of LPG. Under the RZB Credit Facility, the Company
pays a fee with respect to each letter of credit thereunder in an amount
equal to the greater of (i) $500, (ii) 2.5% of the maximum face amount of
such letter of credit, or (iii) such higher amount as may be agreed to
between the Company and RZB. Any loan amounts outstanding under the RZB
Credit Facility shall accrue interest at a rate equal to the rate announced
by the Chase Manhattan Bank as its prime rate plus 2.5%. Pursuant to the
RZB Credit Facility, RZB has sole and absolute discretion to limit or
terminate their participation in the RZB Credit Facility and to make any
loan or issue any letter of credit thereunder. RZB also has the right to
demand payment of any and all amounts outstanding under the RZB Credit
Facility at any time. In connection with the RZB Credit Facility, the
Company granted a security interest and assignment in any and all of the
Company's accounts, inventory, real property, buildings, pipelines,
fixtures and interests therein or relating thereto, including, without
limitation, the lease with the Brownsville Navigation District of Cameron
County (District) for the land on which the Company's Brownsville Terminal
Facility is located, the Pipeline Lease, and in connection therewith agreed
to enter into leasehold deeds of trust, security agreements, financing
statements and assignments of rent, in forms satisfactory to RZB. Under the
RZB Credit Facility, the Company may not permit to exist any subsequent
lien, security interest, mortgage, charge or other encumbrance of any
nature on any of its properties or assets, except in favor of RZB, without
the consent of RZB.

The Company's President, Chairman and Chief Executive Officer has
personally guaranteed all of the Company's payment obligations with respect
to the RZB Credit Facility.

In connection with the Company's purchases of LPG from Exxon, El Paso NGL
Marketing Company, L.P. (El Paso) (which expired September 30, 2002), Duke
Energy NGL Services, Inc. (Duke) and/or Koch Hydrocarbon Company (Koch),
letters of credit are issued on a monthly basis based on anticipated
purchases.


14

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE H - COMMITMENTS AND CONTINGENCIES - CONTINUED

In connection with the Company's purchase of LPG, under the RZB Credit
Facility, assets related to product sales (Assets) are required to be in
excess of borrowings and commitments. At October 31, 2002, the Company's
borrowings and commitments exceeded the amount of the Assets which included
$2,408,281 in cash, by approximately $1,700,000 (Asset Deficit). Subsequent
to October 31, 2002, RZB has continued to fund and issue letters of credit
to the Company despite the Asset Deficit.

CONSULTING AGREEMENT

Effective November 2002, the Company entered into a consulting contract for
$30,000 a month for a minimum period of six months.

CONCENTRATIONS OF CREDIT RISK

Financial instruments that potentially subject the Company to credit risk
include cash balances at banks which at times exceed the federal deposit
insurance.


NOTE I - REALIZATION OF ASSETS

The accompanying unaudited consolidated financial statements have been
prepared in conformity with accounting principles generally accepted in the
United States of America, which contemplate continuation of the Company as
a going concern. The Company has had an accumulated deficit since
inception, has used cash in operations and continues to have a deficit in
working capital. In addition, significantly all of the Company's assets are
pledged or committed to be pledged as collateral on existing debt in
connection with the New Accepting Noteholders' notes, the RZB Credit
Facility and the notes related to the Settlement. The New Accepting
Noteholders' notes, which total approximately $3,085,000 at December 6,
2002, are due on December 15, 2002 (see note L). In addition, the Company
has entered into supply agreements for quantities of LPG totaling
approximately 24,000,000 gallons per month although the Contract provides
for lesser quantities (see note J). As discussed in note A, the Company has
historically depended heavily on sales to PMI.

In view of the matters described in the preceding paragraph, recoverability
of a major portion of the recorded asset amounts as shown in the
accompanying unaudited consolidated balance sheets is dependent upon the
Company's ability to obtain additional financing and repay, renew or extend
the New Accepting Noteholders' notes, raise additional equity capital,
resolve uncertainties related to the Saltillo Terminal and the success of
the Company's future operations. The unaudited consolidated financial
statements do not include any adjustments related to the recoverability and
classification of recorded asset amounts or amounts and classification of
liabilities that might be necessary should the Company be unable to
continue in existence.

To provide the Company with the ability it believes necessary to continue
in existence, management is taking steps to (i) increase sales to its
current customers, (ii) increase the number of customers assuming
deregulation of the LPG industry in Mexico, (iii) extend the terms of the
Pipeline Lease, (iv) expand its product lines, (v) obtain additional
letters of credit financing, (vi) raise additional debt and/or equity
capital, (vii) increase the current credit facility and (viii) relocate the
Saltillo Terminal to another location near Saltillo, Coahuila, Mexico.

At July 31, 2002, the Company had net operating loss carryforwards for
federal income tax purposes of approximately $6,700,000.


15

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE J- CONTRACTS

LPG SALES TO PMI

Effective March 1, 2002, the Company and PMI entered into a contract for
the minimum monthly sale of 17,000,000 gallons of LPG, subject to monthly
adjustments based on seasonality (Contract). The Contract expires on May
31, 2004, except that the Contract may be terminated by either party on or
after May 31, 2003 upon 90 days written notice, or upon a change of
circumstances as defined under the Contract.

PMI uses the Matamoros Terminal Facility to load LPG purchased from the
Company for distribution by truck in Mexico. The Company continues to use
the Brownsville Terminal Facility in connection with LPG delivered by
railcar to other customers, storage and as an alternative terminal in the
event the Matamoros Terminal Facility cannot be used temporarily.

LPG SUPPLY AGREEMENTS

The Company has entered into minimum long-term supply agreements for
quantities of LPG totaling approximately 24,000,000 gallons per month
although the Contract provides for lesser quantities.

In addition to the LPG costs charged by the Suppliers, the Company also
incurs additional costs to deliver LPG to the Company's facilities.
Furthermore, the Company may incur significant additional costs associated
with the storage, disposal and/or changes in LPG prices resulting from the
excess of the Plant Commitment, Koch Supply or Duke Supply over actual
sales volumes. Under the terms of the Supply Contracts, the Company must
provide letters of credit in amounts equal to the cost of the product to be
purchased. In addition, the cost of the product purchased is tied directly
to overall market conditions. As a result, the Company's existing letter of
credit facility may not be adequate to meet the letter of credit
requirements under the agreements with the Suppliers or other suppliers due
to increases in quantities of LPG purchased and/or to finance future price
increases of LPG.


NOTE K- INCOME TAX

During the three months ended October 31, 2002, the Company recorded an
income tax benefit of $100,000, representing a reduction for alternative
minimum taxes previously accrued. Due to the availability of net operating
loss carryforwards (approximately $6,700,000 at July 31, 2002), the Company
did not incur any additional income tax expense during the three months
ended October 31, 2002. The Company can receive a credit against any future
tax payments due to the extent of any prior alternative minimum taxes paid
($54,375 at October 31, 2002).


16

PENN OCTANE CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)


NOTE L- SUBSEQUENT EVENTS

EXTENSION OF NEW ACCEPTING NOTEHOLDERS' NOTES AND ADDITIONAL NOTE

During December 2002, the Company and certain holders of New Accepting
Noteholders' notes and holder of the Additional Note (Extending
Noteholders) reached an agreement whereby the due date for approximately
$2,730,000 of principal due on the Extending Noteholders' notes were
extended to December 15, 2003. Under the terms of the agreement, the
Extending Noteholders' notes will continue to bear interest at 16.5% per
annum. Interest is payable quarterly on the outstanding balances beginning
on March 15, 2003 (the December 15, 2002 interest will be paid on January
1, 2003). In addition, the Company is required to pay principal in equal
monthly installments beginning March 2003. The Company may prepay the
Extending Noteholders' notes at any time. The Company is also required to
pay a fee of 1.5% on the principal amount of the Extending Noteholders'
notes which are outstanding on December 15, 2002, March 15, 2003, June 15,
2003 and September 15, 2003. The Company also agreed to extend the
expiration date on the warrants held by the Extending Noteholders in
connection with the issuance of the Extending Noteholders' notes to
December 31, 2006.

The Company is required to pay the portion of the New Accepting
Noteholders' notes which were not extended of approximately $355,000 plus
accrued interest by December 16, 2002.

ISSUANCE OF PROMISSORY NOTE

During December 2002, the Company issued a note for $250,000 to a holder of
the Extending Noteholders' notes. The note provides for similar terms and
conditions as the Extending Noteholders' notes.


17

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

The following discussion of the Company's results of operations and
liquidity and capital resources should be read in conjunction with the
consolidated financial statements of the Company and related notes thereto
appearing elsewhere herein. References to specific years preceded by "fiscal"
(e.g. fiscal 2002) refer to the Company's fiscal year ended July 31.

FORWARD-LOOKING STATEMENTS

The statements contained in this Quarterly Report that are not historical facts
are forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933. These forward-looking statements may be identified by
the use of forward-looking terms such as "believes," "expects," "may," "will",
"should" or anticipates" or by discussions of strategy that involve risks and
uncertainties. From time to time, we have made or may make forward-looking
statements, orally or in writing. These forward-looking statements include
statements regarding anticipated future revenues, sales, LPG supply, operations,
demand, competition, capital expenditures, the deregulation of the LPG market in
Mexico, the operations of the US - Mexico Pipelines, the Matamoros Terminal
Facility and the Saltillo Terminal, other upgrades to our facilities, foreign
ownership of LPG operations, short-term obligations and credit arrangements,
outcome of litigation and other statements regarding matters that are not
historical facts, and involve predictions which are based upon a number of
future conditions that ultimately may prove to be inaccurate. Actual results,
performance or achievements could differ materially from the results expressed
in, or implied by, these forward-looking statements. Factors that may cause or
contribute to such differences include those discussed under Part I of the
Company's Annual Report on Form 10-K for the fiscal year ended July 31, 2002 as
well as those discussed elsewhere in this Report. We caution you, however, that
this list of factors may not be complete.

OVERVIEW

The Company has been principally engaged in the purchase, transportation
and sale of LPG for distribution into northeast Mexico. In connection with the
Company's desire to reduce quantities of inventory, the Company also sells LPG
to U.S. and Canadian customers.

During the three months ended October 31, 2002, the Company derived 73% of
its revenues from sales of LPG to PMI, its primary customer.

The Company provides products and services through a combination of
fixed-margin and fixed-price contracts. Costs included in cost of goods sold,
other than the purchase price of LPG, may affect actual profits from sales,
including costs relating to transportation, storage, leases and maintenance.
Mismatches in volumes of LPG purchased from suppliers and volumes sold to PMI or
others could result in gains during periods of rising LPG prices or losses
during periods of declining LPG prices as a result of holding inventories or
disposing of excess inventories.

LPG SALES

The following table shows the Company's volume sold and delivered in
gallons and average sales price for the three months ended October 31, 2002 and
2001;

2002 2001
------ ------

Volume Sold

LPG (millions of gallons) - PMI 49.6 45.0
LPG (million of gallons) - Other 22.6 24.1
----- -----
72.2 69.1

Average sales price

LPG (per gallon) - PMI $ 0.55 $ 0.49
LPG (per gallon) - Other 0.45 0.41


18

RESULTS OF OPERATIONS

THREE MONTHS ENDED OCTOBER 31, 2002 COMPARED WITH THREE MONTHS ENDED OCTOBER 31,
2001

Revenues. Revenues for the three months ended October 31, 2002, were $37.4
million compared with $31.9 million for the three months ended October 31, 2001,
an increase of $5.6 million or 17.5%. Of this increase, $2.7 million was
attributable to increases in average sales prices of LPG sold to PMI during the
three months ended October 31, 2002, $2.5 million attributable to increased
volumes of LPG sold to PMI during the three months ended October 31, 2002 and
$1.0 million was attributable to increased average sales prices of LPG sold to
customers other than PMI during the three months ended October 31, 2002,
partially offset by $689,262 attributable to decreased volumes of LPG sold to
customers other than PMI during the three months ended October 31, 2002.

Cost of goods sold. Cost of goods sold for the three months ended October
31, 2002, was $34.9 million compared with $31.2 million for the three months
ended October 31, 2001, an increase of $3.7 million or 11.8%. Of this increase,
$2.1 million was attributable to increases in the cost of LPG sold to PMI during
the three months ended October 31, 2002, $2.2 million attributable to increased
volume of LPG sold to PMI during the three months ended October 31, 2002 and
$126,121 was attributable to increased costs of LPG sold to customers other than
PMI during the three months ended October 31, 2002, partially offset by $696,769
attributable to decreased volume of LPG sold to customers other than PMI during
the three months ended October 31, 2002.

Selling, general and administrative expenses. Selling, general and
administrative expenses were $1.1 million for the three months ended October 31,
2002, compared with $1.2 million for the three months ended October 31, 2001, a
decrease of $133,583 or 10.8%. The decrease during the three months ended
October 31, 2002, was principally due to legal and consulting fees partially
offset by increased compensation related costs.

Other income (expense). Other income (expense) was $(302,796) for the
three months ended October 31, 2002, compared with $(939,852) for the three
months ended October 31, 2001, a decrease of $637,056. The decrease in other
expense was due primarily to decreased interest costs and amortization of
discounts on outstanding debt during the three months ended October 31, 2002.

Income tax. During the three months ended October 31, 2002, the Company
recorded an income tax benefit of $100,000, representing a reduction for
alternative minimum taxes previously accrued. Due to the availability of net
operating loss carryforwards (approximately $6.7 million at July 31, 2002), the
Company did not incur any additional income tax expense. The Company can
receive a credit against any future tax payments due to the extent of any prior
alternative minimum taxes paid ($54,375 at October 31, 2002).

LIQUIDITY AND CAPITAL RESOURCES

General. The Company has had an accumulated deficit since its inception,
has used cash in operations and continues to have a deficit in working capital.
In addition, significantly all of the Company's assets are pledged or committed
to be pledged as collateral on existing debt in connection with the New
Accepting Noteholders' notes, the RZB Credit Facility and the notes related to
the Settlement. The New Accepting Noteholders' notes total approximately $3.1
million at December 6, 2002 (see Private Placements and Other Transactions
below). The Company may need to increase its credit facility for increases in
quantities of LPG purchased and/or to finance future price increases of LPG.
The Company depends heavily on sales to one major customer. The Company's
sources of liquidity and capital resources historically have been provided by
sales of LPG, proceeds from the issuance of short-term and long-term debt,
revolving credit facilities and credit arrangements, sale or issuance of
preferred and common stock of the Company and proceeds from the exercise of
warrants to purchase shares of the Company's common stock.


19

The following summary table reflects comparative cash flows for three
months ended October 31, 2002, and 2001. All information is in thousands.



2002 2001
-------------- ---------------

Net cash provided by (used in) operating activities $ ( 967) $ 5,742
Net cash used in investing activities . . . . . . . ( 134) ( 358)
Net cash provided by (used in) financing activities 3,367 ( 190)
-------------- ---------------
Net increase (decrease) in cash . . . . . . . . . . $ 2,266 $ 5,194
============== ===============


Sales to PMI. Effective March 1, 2002, the Company and PMI entered into a
contract for the minimum monthly sale of 17.0 million gallons of LPG, subject to
monthly adjustments based on seasonality (the "Contract"). The Contract expires
on May 31, 2004, except that the Contract may be terminated by either party on
or after May 31, 2003 upon 90 days written notice, or upon a change of
circumstances as defined under the Contract.

PMI uses the Matamoros Terminal Facility to load LPG purchased from the
Company for distribution by truck in Mexico. The Company continues to use the
Brownsville Terminal Facility in connection with LPG delivered by railcar to
other customers, storage and as an alternative terminal in the event the
Matamoros Terminal Facility cannot be used temporarily.

Revenues from PMI totaled approximately $27.3 million for the three months
ended October 31, 2002, representing approximately 73% of total revenue for the
period.

LPG Supply Agreements. The Company has entered into minimum long-term
supply agreements for quantities of LPG totaling approximately 24.0 million
gallons per month although the Contract provides for lesser quantities.

The Company's aggregate costs per gallon to purchase LPG (less any
applicable adjustments) are below the aggregate sales prices per gallon of LPG
sold to its customers.

In addition to the LPG costs charged by the Suppliers, the Company also
incurs additional costs to deliver the LPG to the Company's facilities.
Furthermore, the Company may incur significant additional costs associated with
the storage, disposal and/or changes in LPG prices resulting from the excess of
the Plant Commitment, Koch Supply or Duke Supply over actual sales volumes.
Under the terms of the Supply Contracts, the Company must provide letters of
credit in amounts equal to the cost of the product to be purchased. In
addition, the cost of the product purchased is tied directly to overall market
conditions. As a result, the Company's existing letter of credit facility may
not be adequate to meet the letter of credit requirements under the agreements
with the Suppliers or other suppliers due to increases in quantities of LPG
purchased and/or to finance future price increases of LPG.

Pipeline Lease. The Pipeline Lease currently expires on December 31, 2013,
pursuant to an amendment (the "Pipeline Lease Amendment") entered into between
the Company and Seadrift on May 21, 1997, which became effective on January 1,
1999 (the "Effective Date"). The Pipeline Lease Amendment provides, among other
things, for additional storage access and inter-connection with another pipeline
controlled by Seadrift, thereby providing greater access to and from the Leased
Pipeline. Pursuant to the Pipeline Lease Amendment, the Company's fixed annual
rent for the use of the Leased Pipeline beginning January 1, 2001 until its
expiration is $1.0 million. The Company is required to pay a minimum charge for
storage of $300,000 per year (based on reserved storage of 8.4 million gallons).
In connection with the Pipeline Lease, the Company may reserve up to 21.0
million gallons each year thereafter provided that the Company notifies Seadrift
in advance.


20

The Pipeline Lease Amendment provides for variable rental increases based
on monthly volumes purchased and flowing into the Leased Pipeline and storage
utilized. The Company believes that the Pipeline Lease Amendment provides the
Company increased flexibility in negotiating sales and supply agreements with
its customers and suppliers. The Company has made all payments required under
the Pipeline Lease Amendment.

The Company at its own expense, installed a mid-line pump station which
included the installation of additional piping, meters, valves, analyzers and
pumps along the Leased Pipeline to increase the capacity of the Leased Pipeline.
The Leased Pipeline's capacity is estimated to be between 300 million and 360
millions gallons per year.

Upgrades. The Company also intends to contract for the design,
installation and construction of pipelines which will connect the Brownsville
Terminal Facility to the water dock facilities at the Brownsville Ship Channel
and install additional storage capacity. The cost of this project is expected
to approximate $2.0 million. In addition the Company intends to upgrade its
computer and information systems at a total estimated cost of $350,000.

Mortgage Receivable. CPSC International, Inc. ("CPSC") agreed to be
responsible for payments required by the Mortgage Note in connection with a
settlement in March 2001 between CPSC and the Company. CPSC's obligations under
the Mortgage Note are to be paid by the Company to the extent that there are
amounts owed by the Company under the CPSC Note, through direct offsets by the
Company against the CPSC Note. After the CPSC Note ($712,379) is fully paid,
the Company will no longer have any payment obligation to CPSC in connection
with the Mortgage Note. Thereafter, CPSC will be fully responsible to the
Company for any remaining obligations in connection with the Mortgage Note (the
"Remaining Obligations"). CPSC's obligations to the Company relating to the
Remaining Obligations are collateralized by a deed of trust lien granted by CPSC
in favor of the Company against the land pledged as collateral under the
Mortgage Note. The principal of $1,908,000 plus accrued and unpaid interest is
due during April 2003 and is included in current maturities of long-term debt
and the corresponding amount required to be paid by CPSC has been recorded as a
mortgage receivable.

Mexican Operations. Under current Mexican law, foreign ownership of
Mexican entities involved in the distribution of LPG or the operation of LPG
terminal facilities is prohibited. Foreign ownership is permitted in the
transportation and storage of LPG. Mexican law also provides that a single
entity is not permitted to participate in more than one of the defined LPG
activities (transportation, storage or distribution). PennMex has a
transportation permit and the Mexican Subsidiaries own, lease, or are in the
process of obtaining the land or rights of way used in the construction of the
Mexican portion of the US-Mexico Pipelines, and own the Mexican portion of the
assets comprising the US-Mexico Pipelines, the Matamoros Terminal Facility and
the Saltillo Terminal. The Company's Mexican affiliate, Tergas, S.A. de C.V.
("Tergas"), has been granted the permit to operate the Matamoros Terminal
Facility and the Company relies on Tergas' permit to continue its delivery of
LPG at the Matamoros Terminal Facility. Tergas is owned 90% by Jorge
Bracamontes, an officer and director of the Company, and the remaining balance
is owned by another officer and a consultant of the Company. The Company pays
Tergas its actual cost for distribution services at the Matamoros Terminal
Facility plus a small profit.

The Company had previously completed construction of an additional LPG
terminal facility in Saltillo, Mexico (the "Saltillo Terminal"). The Company
was unable to receive all the necessary approvals to operate the facility at
that location. The Company has identified an alternate site in Hipolito,
Mexico, a town located in the proximity of Saltillo to relocate the Saltillo
Terminal. The cost of such relocation is expected to be between $250,000 and
$500,000.

Once completed, the Company expects the newly constructed terminal facility
to be capable of off-loading LPG from railcars to trucks. The newly constructed
terminal facility will have three truck loading racks and storage to accommodate
approximately 390,000 gallons of LPG.


21

Once operational, the Company can directly transport LPG via railcar from
the Brownsville Terminal Facility to the Saltillo area. The Company believes
that by having the capability to deliver LPG to the Saltillo area, the Company
will be able to further penetrate the Mexican market for the sale of LPG.

Through its operations in Mexico and the operations of the Mexican
Subsidiaries and Tergas, the Company is subject to the tax laws of Mexico which,
among other things, require that the Company comply with transfer pricing rules,
the payment of income, asset and ad valorem taxes, and possibly taxes on
distributions in excess of earnings. In addition, distributions to foreign
corporations, including dividends and interest payments may be subject to
Mexican withholding taxes.

Deregulation of the LPG Industry in Mexico. The Mexican petroleum industry
is governed by the Ley Reglarmentaria del Articulo 27 Constitutional en el Ramo
del Petroleo (the Regulatory Law to Article 27 of the Constitution of Mexico
concerning Petroleum Affairs (the "Regulatory Law")), and Ley Organica del
Petroleos Mexicanos y Organismos Subsidiarios (the Organic Law of Petroleos
Mexicanos and Subsidiary Entities (the "Organic Law")). Under Mexican law and
related regulations, PEMEX is entrusted with the central planning and the
strategic management of Mexico's petroleum industry, including importation,
sales and transportation of LPG. In carrying out this role, PEMEX controls
pricing and distribution of various petrochemical products, including LPG.

Beginning in 1995, as part of a national privatization program, the
Regulatory Law was amended to permit private entities to transport, store and
distribute natural gas with the approval of the Ministry of Energy. As part of
this national privatization program, the Mexican Government is expected to
deregulate the LPG market ("Deregulation"). In June 1999, the Regulatory Law
for LPG was changed to permit foreign entities to participate without limitation
in the defined LPG activities related to transportation and storage. However,
foreign entities are prohibited from participating in the distribution of LPG in
Mexico. Upon Deregulation, Mexican entities will be able to import LPG into
Mexico. Under Mexican law, a single entity is not permitted to participate in
more than one of the defined LPG activities (transportation, storage and
distribution). The Company or its affiliates expect to sell LPG directly to
independent Mexican distributors as well as PMI upon Deregulation. The Company
anticipates that the independent Mexican distributors will be required to obtain
authorization from the Mexican government for the importation of LPG upon
Deregulation prior to entering into contracts with the Company.

During July 2001, the Mexican government announced that it would begin to
accept applications from Mexican companies for permits to allow for the
importation of LPG pursuant to provisions already provided for under existing
Mexican law.

In connection with the above, in August 2001, Tergas received a one-year
permit from the Mexican government to import LPG. During September 2001, the
Mexican government asked Tergas to defer use of the permit and as a result, the
Company did not sell LPG to distributors other than PMI. In March 2002, the
Mexican government again announced its intention to issue permits for free
importation of LPG into Mexico by distributors and others beginning August 2002,
which was again delayed until February 2003. Tergas' permit to import LPG
expired during August 2002. Tergas intends to obtain a new permit when the
Mexican government begins to accept applications once more. As a result of the
foregoing, it is uncertain as to when, if ever, Deregulation will actually occur
and the effect, if any, it will have on the Company. However, should
Deregulation occur, it is the Company's intention to sell LPG directly to
distributors in Mexico as well as to PMI. Tergas also received authorization
from Mexican Customs authorities regarding the use of the US-Mexico Pipelines
for the importation of LPG.

The point of sale for LPG which flows through the US-Mexico Pipelines for
delivery to the Matamoros Terminal Facility is the United States-Mexico border.
For LPG delivered into Mexico, PMI is the importer of record.


22

Credit Arrangements. As of October 31, 2002, the Company has a $13.0
million credit facility with RZB Finance L.L.C. ("RZB") through December 31,
2002 (will be reduced to $10.0 million after December 31, 2002 unless RZB
authorizes an extension) for demand loans and standby letters of credit (the
"RZB Credit Facility") to finance the Company's purchases of LPG. Under the RZB
Credit Facility, the Company pays a fee with respect to each letter of credit
thereunder in an amount equal to the greater of (i) $500, (ii) 2.5% of the
maximum face amount of such letter of credit, or (iii) such higher amount as may
be agreed to between the Company and RZB. Any loan amounts outstanding under the
RZB Credit Facility shall accrue interest at a rate equal to the rate announced
by the Chase Manhattan Bank as its prime rate plus 2.5%. Pursuant to the RZB
Credit Facility, RZB has sole and absolute discretion to limit or terminate
their participation in the RZB Credit Facility and to make any loan or issue any
letter of credit thereunder. RZB also has the right to demand payment of any and
all amounts outstanding under the RZB Credit Facility at any time. In connection
with the RZB Credit Facility, the Company granted a security interest and
assignment in any and all of the Company's accounts, inventory, real property,
buildings, pipelines, fixtures and interests therein or relating thereto,
including, without limitation, the lease with the Brownsville Navigation
District of Cameron County for the land on which the Company's Brownsville
Terminal Facility is located, the Pipeline Lease, and in connection therewith
agreed to enter into leasehold deeds of trust, security agreements, financing
statements and assignments of rent, in forms satisfactory to RZB. Under the RZB
Credit Facility, the Company may not permit to exist any subsequent lien,
security interest, mortgage, charge or other encumbrance of any nature on any of
its properties or assets, except in favor of RZB, without the consent of RZB.

The Company's President, Chairman and Chief Executive Officer has
personally guaranteed all of the Company's payment obligations with respect to
the RZB Credit Facility.

In connection with the Company's purchases of LPG from Exxon, El Paso
(which expired September 30, 2002), Duke and/or Koch, letters of credit are
issued on a monthly basis based on anticipated purchases.

In connection with the Company's purchase of LPG, under the RZB Credit
Facility, assets related to product sales (the "Assets") are required to be in
excess of borrowings and commitments. At October 31, 2002, the Company's
borrowings and commitments exceeded the amount of the Assets which included $2.4
million in cash, by approximately $1.7 million (the "Asset Deficit"). Subsequent
to July 31, 2002, RZB has continued to fund and issue letters of credit to the
Company despite the Asset Deficit.

Consulting Agreement. Effective November 2002, the Company entered into a
consulting contract for $30,000 a month for a minimum period of six months.

Private Placements and Other Transactions. During June 2002, the Company
and certain holders of the Restructured Notes and the New Notes (the "New
Accepting Noteholders") reached an agreement whereby the due date for
approximately $3.0 million of principal due on the New Accepting Noteholders'
notes were extended to December 15, 2002 (see below). The New Accepting
Noteholders' notes will continue to bear interest at 16.5% per annum. Interest
is payable on the outstanding balances on specified dates through December 15,
2002.

During June 2002 the Company issued a note for $100,000 (the "Additional
Note") to a holder of the Restructured Notes and the New Notes. The $100,000
note provides for similar terms and conditions as the New Accepting Noteholders'
notes (see below).

During October 2002, the Company agreed to accept certain the compressed
natural gas refueling station assets with an appraised fair value of
approximately $800,000 as payment for notes (totaling ($652,759) owed to the
Company by an officer and director of the Company. In connection with the
transaction, the Company adjusted the fair value of the assets to $720,000 to
reflect additional costs estimated to be incurred in disposing of the assets.
The Company also recorded interest income during the three months ended October
31, 2002 on the notes of approximately $67,241, which had been previously been
reserved, representing the difference between the adjusted fair value of the
assets and the book value of the notes.


23

During December 2002, the Company and certain holders of New Accepting
Noteholders' notes and holder of the Additional Note (the "Extending
Noteholders") reached an agreement whereby the due date for approximately $2.7
million of principal due on the Extending Noteholders' notes were extended to
December 15, 2003. Under the terms of the agreement, the Extending Noteholders'
notes will continue to bear interest at 16.5% per annum. Interest is payable
quarterly on the outstanding balances beginning on March 15, 2003 (the December
15, 2002 interest will be paid on January 1, 2003). In addition, the Company is
required to pay principal in equal monthly installments beginning March 2003.
The Company may prepay the Extending Noteholders' notes at any time. The Company
is also required to pay a fee of 1.5% on the principal amount of the Extending
Noteholders' notes which are outstanding on December 15, 2002, March 15, 2003,
June 15, 2003 and September 15, 2003. The Company also agreed to extend the
expiration date on the warrants held by the Extending Noteholders in connection
with the issuance of the Extending Noteholders' notes to December 31, 2006.

The Company is required to pay the portion of the New Accepting
Noteholders' notes which were not extended of approximately $355,000 plus
accrued interest by December 16, 2002.

During December 2002, the Company issued a note for $250,000 to a holder of
the Extending Noteholders' notes. The note provides for similar terms and
conditions as the Extending Noteholders' notes.

In connection with warrants previously issued by the Company, certain of
these warrants contain a call provision whereby the Company has the right to
purchase the warrants for a nominal price if the holder of the warrants does not
elect to exercise the warrants during the call provision period.

Litigation. On July 10, 2001, litigation was filed in the 164th Judicial
District Court of Harris County, Texas by Jorge V. Duran and Ware, Snow, Fogel &
Jackson L.L.P. against the Company alleging breach of contract, common law fraud
and statutory fraud in connection with the settlement agreement between the
parties dated July 26, 2000. Plaintiffs seek actual and punitive damages. The
Company believes the claims are without merit and intends to vigorously defend
against the lawsuit.

On March 2, 2000, litigation was filed in the Superior Court of California,
County of San Bernardino by Omnitrans against Penn Octane Corporation, Penn
Wilson, CNG and several other third parties alleging breach of contract, fraud
and other causes of action related to the construction of a refueling station by
a third party. Penn Octane Corporation has recently been dismissed from the
litigation pursuant to a summary judgment. Omnitrans is appealing the summary
judgments in favor of the Company and Penn Wilson. Based on proceedings to date,
the Company believes that the claims are without merit and intends to vigorously
defend against the lawsuit.

On August 7, 2001, a Mexican company, Intertek Testing Services de Mexico,
S.A. de C.V. (the "Plaintiff"), which contracts with PMI for LPG testing
services, filed suit in the Superior Court of California, County of San Mateo
against the Company alleging breach of contract. The plaintiffs are seeking
damages in the amount of $750,000. The Company believes that the complaint is
without merit and intends to vigorously defend against the lawsuit.

On October 11, 2001, litigation was filed in the 197th Judicial District
Court of Cameron County, Texas by the Company against Tanner Pipeline Services,
Inc. ("Tanner"); Cause No. 2001-10-4448-C alleging negligence and aided breaches
of fiduciary duties on behalf of CPSC in connection with the construction of the
US Pipelines. The Company is seeking damages. Discovery is continuing in this
matter. Tanner sent notice of its intent to seek its attorneys fees as a
sanction in the event it prevails in the action. Trial is set for February 24,
2003.

The Company and its subsidiaries are also involved with other proceedings,
lawsuits and claims. The Company believes that the liabilities, if any,
ultimately resulting from such proceedings, lawsuits and claims, including those
discussed above, should not materially affect its consolidated financial
statements.


24

Realization of Assets. The Company has had an accumulated deficit since
inception, has used cash in operations and continues to have a deficit in
working capital. In addition, significantly all of the Company's assets are
pledged or committed to be pledged as collateral on existing debt in connection
with the New Accepting Noteholders' notes, the RZB Credit Facility and the notes
related to the Settlement. The New Accepting Noteholders' notes, which total
approximately $3.1 million at December 6, 2002, are due on December 15, 2002
(see note L to the unaudited consolidated financial statements). The Company may
need to increase its credit facility for the purchase of quantities of LPG in
excess of current quantities sold and/or to finance future price increases of
LPG, if any. Further, the Company may find it necessary to liquidate
inventories at a loss to provide working capital or to reduce outstanding
balances under its credit facility. In addition, the Company has entered into
supply agreements for quantities of LPG totaling approximately 24.0 million
gallons per month although the Contract provides for lesser quantities (see note
J to the unaudited consolidated financial statements). As discussed in note A
to the consolidated financial statements, the Company has historically depended
heavily on sales to PMI.

In view of the matters described in the preceding paragraph, recoverability
of a major portion of the recorded asset amounts as shown in the accompanying
unaudited consolidated balance sheets is dependent upon the Company's ability to
obtain additional financing and repay, renew or extend the New Accepting
Noteholders' notes, to raise additional equity capital, resolve uncertainties
related to the Saltillo Terminal and the success of the Company's future
operations. The unaudited consolidated financial statements do not include any
adjustments related to the recoverability and classification of recorded asset
amounts or amounts and classification of liabilities that might be necessary
should the Company be unable to continue in existence.

To provide the Company with the ability it believes necessary to continue
in existence, management is taking steps to (i) increase sales to its current
customers, (ii) increase the number of customers assuming Deregulation, (iii)
extend the terms of the Pipeline Lease, (iv) expand its product lines, (v)
obtain additional letters of credit financing, (vi) raise additional debt and/or
equity capital, (vii) increase the current credit facility and (viii) relocate
the Saltillo Terminal to another location near Saltillo, Coahuila, Mexico.

At July 31, 2002, the Company had net operating loss carryforward for
federal income tax purposes of approximately $6.7 million.


25

The following is a summary of the Company's estimated minimum contractual
obligations and commercial obligations as of October 31, 2002. Where applicable
LPG prices are based on the October 2002 monthly average as published by Oil
Price Information Services.



PAYMENTS DUE BY PERIOD
(AMOUNTS IN MILLIONS)
----------------------------------------------
Less than 1 - 3 4 - 5 After
Contractual Obligations Total 1 Year Years Years 5 Years
- -------------------------------------- ------- ---------- ------ ------- --------


Debt $ 6.4 $ 5.5 $ 0.9 $ - $ -
Operating Leases 13.9 1.5 2.8 2.7 6.9
LPG Purchase Obligations 539.4 95.2 150.2 150.2 143.8
------- ---------- ------ ------- --------
Total Contractual Cash Obligations $ 559.7 $ 102.2 $153.9 $ 152.9 $ 150.7
======= ========== ====== ======= ========




AMOUNT OF COMMITMENT EXPIRATION
PER PERIOD
(AMOUNTS IN MILLIONS)
----------------------------------------------------
Commercial Total Amounts Less than 1 - 3 4 - 5 Over
Commitments Committed 1 Year Years Years 5 Years
- -------------------------------- -------------- ---------- ------ ------ --------


Lines of Credit $ 3.8 $ 3.8 $ - $ - $ -
Standby Letters of Credit 5.3 5.3 - - -
Guarantees N/A N/A N/A N/A N/A
Standby Repurchase Obligations N/A N/A N/A N/A N/A
Other Commercial Commitments N/A N/A N/A N/A N/A
-------------- ---------- ------ ------ --------
Total Commercial Commitments $ 9.1 $ 9.1 $ - $ - $ -
============== ========== ====== ====== ========



STATEMENT BY MANAGEMENT CONCERNING REVIEW OF INTERIM INFORMATION BY INDEPENDENT
CERTIFIED PUBLIC ACCOUNTANTS.

The unaudited consolidated financial statements included in this filing on
Form 10-Q have been reviewed by Burton McCumber & Cortez, L.L.P., independent
certified public accountants, in accordance with established professional
standards and procedures for such review. The report of Burton McCumber &
Cortez, L.L.P. commenting on their review, accompanies the unaudited
consolidated financial statements included in Item 1 of Part I.


26

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

To the extent that the Company maintains quantities of LPG inventory in
excess of commitments for quantities of undelivered LPG and/or has commitments
for undelivered LPG in excess of inventory balances, the Company is exposed to
market risk related to the volatility of LPG prices. In the event that
inventory balances exceed commitments for undelivered LPG, during periods of
falling LPG prices, the Company may sell excess inventory to customers to reduce
the risk of these price fluctuations. In the event that commitments for
undelivered LPG exceed inventory balances, the Company may purchase contracts
which protect the Company against future price increases of LPG.

ITEM 4. CONTROLS AND PROCEDURES.

The Company's management, including the principal executive officer and
principal financial officer, conducted an evaluation of the Company's disclosure
controls and procedures, as such term is defined under Rule 13a-14(c)
promulgated under the Securities Exchange Act of 1934, as amended, within 90
days of the filing date of this report. Based on their evaluation, the
Company's principal executive officer and principal accounting officer concluded
that the Company's disclosure controls and procedures are effective.

There have been no significant changes (including corrective actions with
regard to significant deficiencies or material weaknesses) in the Company's
internal controls or in other factors that could significantly affect these
controls subsequent to the date of the evaluation referenced in paragraph above.


27

PART II

ITEM 1. LEGAL PROCEEDINGS

See note H to the accompanying unaudited consolidated financial
statements and note K to the Company's Annual Report on Form 10-K for
the fiscal year ended July 31, 2002.

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

See note G to the accompanying unaudited consolidated financial
statements and notes I and J to the Company's Annual Report on Form
10-K for the fiscal year ended July 31, 2002, for information
concerning certain sales of Securities.

In connection with the issuances of securities discussed in note G to
the accompanying unaudited consolidated financial statements, the
transactions were issued without registration under the Securities Act
of 1933, as amended, in reliance upon the exemptions from the
registration provisions thereof, contained in Section 4(2) thereof and
Rule 506 of Regulation D promulgated thereunder.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

a. Exhibits

THE FOLLOWING EXHIBITS ARE INCORPORATED HEREIN BY REFERENCE:

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

10.01 LPG sales agreement entered into as of March 1, 2002 by and between
Penn Octane Corporation ("Seller") and P.M.I. Trading Limited
("Buyer"). (Incorporated by reference to the Company's Quarterly
Report on Form 10-Q for the quarterly period ended April 30, 2002
filed on June 13, 2002, SEC File No. 000-24394).

10.02 Settlement agreement, dated as of March 1, 2002 by and between P.M.I.
Trading Limited and Penn Octane Corporation. (Incorporated by
reference to the Company's Quarterly Report on Form 10-Q for the
quarterly period ended April 30, 2002 filed on June 13, 2002, SEC File
No. 000-24394).

10.03 Form of Amendment to Promissory Note (the "Note") of Penn Octane
Corporation (the "Company") due June 15, 2002, and related agreements
and instruments dated June 5, 2002, between the Company and the
holders of the Notes. (Incorporated by reference to the Company's
Quarterly Report on Form 10-Q for the quarterly period ended April 30,
2002 filed on June 13, 2002, SEC File No. 000-24394).


28

THE FOLLOWING EXHIBITS ARE FILED AS PART OF THIS REPORT:

15 Accountant's Acknowledgment

99.1 Certification Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant
to Section 906 of the Sarbanes - Oxley Act of 2002.

b. Reports on Form 8-K

None.


29

SIGNATURES

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


PENN OCTANE CORPORATION



December 16, 2002 By: /s/Ian T. Bothwell
-----------------------------------------------
Ian T. Bothwell
Vice President, Treasurer, Assistant Secretary,
Chief Financial Officer




30

CERTIFICATION

I, Jerome B. Richter, Chief Executive Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Penn Octane
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls;

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


/s/ Jerome B. Richter
------------------------------
Chief Executive Officer


31

CERTIFICATION

I, Ian T. Bothwell, Chief Financial Officer, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Penn Octane
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls;

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.



/s/ Ian T. Bothwell
-----------------------------
Chief Financial Officer



32