<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    Form 10-Q

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

                  For the quarterly period ended June 30, 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                                              1-12474
                                                                 --------------

                           Torch Energy Royalty Trust
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

              Delaware                                      74-6411424
-----------------------------------                  ------------------------
  (State or other jurisdiction of                        (I.R.S. Employer
  incorporation or organization)                      Identification Number)

1100 North Market Street, Wilmington, Delaware                       19890
----------------------------------------------                 -----------------
   (Address of principal executive offices)                       (Zip Code)

                                  302/651-8584
                  --------------------------------------------
               Registrant's telephone number, including area code


                                 Not Applicable
--------------------------------------------------------------------------------
               Former name, former address and former fiscal year,
                          if changed since last report

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_______
                               -------

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                         PART 1 - FINANCIAL INFORMATION

Item I.  Financial Statements

This document includes "forward looking statements" within the meaning of
Section 27A of the Securities Act of 1933, as amended and Section 21E of the
Securities Exchange Act of 1934. All statements other than statements of
historical facts included in this document, including without limitation,
statements under "Discussion and Analysis of Financial Condition and Results of
Operations" regarding the financial position, reserve quantities and values of
the Torch Energy Royalty Trust ("Trust") are forward looking statements. Torch
Energy Advisors Incorporated ("Torch") and the Trust can give no assurances that
the assumptions upon which these statements are based will prove to be correct.
Factors which could cause such forward looking statements not to be correct
include, among the other cautionary statements set forth in the Trust's Annual
Report on Form 10-K filed with the Securities and Exchange Commission, the
volatility of oil and gas prices, future production costs, operating hazards and
environmental conditions.

Introduction

The financial statements included herein have been prepared by Torch, pursuant
to an administrative services agreement between Torch and the Trust, pursuant to
the rules and regulations of the Securities and Exchange Commission. Wilmington
Trust Company serves as the trustee ("Trustee") of the Trust pursuant to the
trust agreement dated October 1, 1993. Certain information and footnote
disclosures normally included in the annual financial statements have been
omitted pursuant to such rules and regulations, although Torch believes that the
disclosures are adequate to make the information presented not misleading. These
financial statements should be read in conjunction with the December 31, 2001
financial statements and notes thereto included in the Trust's latest annual
report on Form 10-K. In the opinion of Torch, all adjustments necessary to
present fairly the assets, liabilities and trust corpus of the Trust as of June
30, 2002 and December 31, 2001 and the distributable income and changes in trust
corpus for the three-month and six-month periods ended June 30, 2002 and 2001
have been included. All such adjustments are of a normal recurring nature. The
distributable income for such interim periods is not necessarily indicative of
the distributable income for the full year.

                                        2

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

               STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS
                                 (In thousands)

                                            ASSETS

<TABLE>
<CAPTION>
                                                            June 30, 2002    December 31,2001
                                                            -------------    ----------------
                                                             (Unaudited)
<S>                                                         <C>              <C>
Cash .....................................................     $     2           $     2
Net profits interests in oil and gas properties
(Net of accumulated amortization of $147,618
and $143,906 at June 30, 2002 and
December 31, 2001, respectively) .........................      32,982            36,694
                                                               -------           -------
                                                               $32,984           $36,696
                                                               =======           =======

                                 LIABILITIES AND TRUST CORPUS


Trust expense payable ....................................     $   178           $   185
Trust corpus .............................................      32,806            36,511
                                                               -------           -------

                                                               $32,984           $36,696
                                                               =======           =======
</TABLE>

                       See notes to financial statements.

                                        3

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                       STATEMENTS OF DISTRIBUTABLE INCOME
                     (In thousands, except per Unit amounts)

                                   (Unaudited)

<TABLE>
<CAPTION>
                                              Three Months Ended June 30,        Six Months Ended June 30,
                                             ----------------------------       ---------------------------
                                                2002              2001             2002             2001
                                             ----------        ----------       ----------       ----------
<S>                                          <C>               <C>              <C>              <C>
Net profits income ....................      $    1,983        $    5,573       $    4,216       $   10,518

Interest income .......................               1                 8                2               12
                                             ----------        ----------       ----------       ----------

                                                  1,984             5,581            4,218           10,530
                                             ----------        ----------       ----------       ----------
General and
     administrative expenses ..........             174               175              350              332
                                             ----------        ----------       ----------       ----------

Distributable income ..................      $    1,810        $    5,406       $    3,868       $   10,198
                                             ==========        ==========       ==========       ==========

Distributable income per Unit
     (8,600 Units) ....................      $      .21        $      .63       $      .45       $     1.19
                                             ==========        ==========       ==========       ==========

Distributions per Unit ................      $      .21        $      .63       $      .45       $     1.19
                                             ==========        ==========       ==========       ==========
</TABLE>

                       See notes to financial statements.

                                        4

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                      STATEMENTS OF CHANGES IN TRUST CORPUS
                                 (In thousands)

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                            Three Months Ended               Six Months Ended
                                                                  June 30,                       June 30,
                                                         -------------------------      --------------------------
                                                            2002           2001            2002            2001
                                                         ----------     ----------      ----------      ----------
<S>                                                      <C>            <C>             <C>             <C>
Trust corpus, beginning of period ....................   $   34,596     $   43,712      $   36,511      $   44,783

Amortization of net profits interests ................       (1,794)          (985)         (3,712)         (2,058)

Distributable income .................................        1,810          5,406           3,868          10,198

Distributions to Unitholders .........................       (1,806)        (5,427)         (3,861)        (10,217)
                                                         ----------     ----------      ----------      ----------

Trust corpus, end of period ..........................   $   32,806     $   42,706      $   32,806      $   42,706
                                                         ==========     ==========      ==========      ==========
</TABLE>

                       See notes to financial statements.

                                        5

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

1.  Trust Organization and Nature of Operations

The Trust was formed effective October 1, 1993 under the Delaware Business Trust
Act pursuant to a trust agreement ("Trust Agreement") among the Trustee, Torch
Royalty Company ("TRC") and Velasco Gas Company, Ltd. ("Velasco"), as owners of
certain oil and gas properties ("Underlying Properties"), and Torch as grantor.
TRC and Velasco created net profits interests ("Net Profits Interests") and
conveyed such interests to Torch. Torch conveyed the Net Profits Interests to
the Trust in exchange for an aggregate of 8,600,000 units of beneficial interest
("Units"). Such Units were sold to the public through various underwriters
beginning November 1993. Pursuant to an administrative services agreement with
the Trust, Torch provides accounting, bookkeeping, informational and other
services related to the Net Profits Interests.

The Underlying Properties constitute working interests in the Chalkley Field in
Louisiana ("Chalkley Field"), the Robinson's Bend Field in the Black Warrior
Basin in Alabama ("Robinson's Bend Field"), fields that produce from the Cotton
Valley formations in Texas ("Cotton Valley Fields") and fields that produce from
the Austin Chalk formation in Texas ("Austin Chalk Fields"). Sales of coal seam
and tight sands gas attributable to the Net Profits Interests between November
23, 1993 and January 1, 2003 result in the unitholders ("Unitholders") receiving
quarterly allocations of tax credits under Section 29 of the Internal Revenue
Code of 1986 ("Section 29 Credits"). The estimated Section 29 Credit rate for
2002 coal seam production is $1.08 for each MMBtu of gas produced and sold. The
Section 29 Credits available for 2001 and 2000 production from qualifying coal
seam properties were approximately $1.08 and $1.06, respectively, for each MMBtu
of gas produced and sold. This rate is adjusted annually for inflation. The
Section 29 Credit available for production from qualifying tight sands
properties is $0.517 for each MMBtu of gas produced and sold and such amount is
not adjusted for inflation.

The only assets of the Trust, other than cash and temporary investments being
held for the payment of expenses and liabilities and for distribution to
Unitholders, are the Net Profits Interests. The Net Profits Interests (other
than the Net Profits Interest covering the Robinson's Bend Field) entitle the
Trust to receive 95% of the net proceeds ("Net Proceeds") attributable to oil
and gas produced and sold from wells (other than infill wells) on the Underlying
Properties. Net Proceeds are generally defined as gross revenues received from
the sale of production attributable to the Underlying Properties during any
period less property, production, severance and similar taxes, and development,
operating, and certain other costs. In calculating Net Proceeds from the

                                       6

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

Robinson's Bend Field, operating and development costs incurred prior to January
1, 2003 are not deducted. In addition, the amounts paid to the Trust from the
Robinson's Bend Field during any calendar quarter are subject to a volume
limitation ("Volume Limitation") equal to the gross proceeds from the sale of
912.5 MMcf of gas, less property, production, severance and related taxes.
Production for the three-month periods ended March 31, 2002 and 2001 from the
Underlying Properties in the Robinson's Bend Field was approximately 46% (417
MMcf) and 44% (400 MMcf), respectively, below the Volume Limitation. Production
for the six-month periods ended March 31, 2002 and 2001 from the Underlying
Properties in the Robinson's Bend Field was approximately 44% (804 MMcf) and 42%
(771 MMcf), respectively, below the Volume Limitation.

The Net Profits Interests also entitle the Trust to 20% of the Net Proceeds
(defined below) of wells drilled on the Underlying Properties since the Trust's
establishment into formations in which the Trust has an interest, other than
wells drilled to replace damaged or destroyed wells ("Infill Wells"). Infill
Well Net Proceeds represent the aggregate gross revenues received from Infill
Wells less the aggregate amount of the following Infill Well costs: i) property,
production, severance and similar taxes; ii) development costs; iii) operating
costs; and iv) interest on the unrecovered portion, if any, of the foregoing
costs computed at a rate of interest announced publicly by Citibank, N.A. in New
York as its base rate. Distributions received by Unitholders have not been
impacted by these wells, as aggregate gross revenues have not exceeded aggregate
costs and expenses for the Infill Wells.

2.  Basis of Accounting

The financial statements of the Trust are prepared on a modified cash basis and
are not intended to present the financial position and results of operations in
conformity with generally accepted accounting principles ("GAAP"). Preparation
of the Trust's financial statements on such basis includes the following:

-    Revenues are recognized in the period in which amounts are received by the
     Trust. Therefore, revenues recognized during the three-month and six-month
     periods ended June 30, 2002 and 2001 are derived from oil and gas
     production sold during the three-month and six-month periods ended March
     31, 2002 and 2001, respectively. General and administrative expenses are
     recognized on an accrual basis.

                                        7

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

-    Amortization of the Net Profits Interests is calculated on a
     unit-of-production basis and charged directly to trust corpus.

-    Distributions to Unitholders are recorded when declared by the Trustee.

-    An impairment loss is recognized when the net carrying value of the Net
     Profits Interests exceeds the sum of the estimated undiscounted future cash
     flows attributable to the Net Profits Interest plus the estimated future
     Section 29 Credits for Federal income tax purposes. No impairment loss was
     recognized during the six-month periods ending June 30, 2002 and 2001.

The financial statements of the Trust differ from financial statements prepared
in accordance with GAAP because net profits income is not accrued in the period
of production and amortization of the Net Profits Interests is not charged
against operating results.

3. Federal Income Taxes

Tax counsel has advised the Trust that, under current tax law, the Trust is
classified as a grantor trust for Federal income tax purposes and not an
association taxable as a corporation. However, the opinion of tax counsel is not
binding on the Internal Revenue Service. As a grantor trust, the Trust is not
subject to Federal income tax.

Because the Trust is treated as a grantor trust for Federal income tax purposes
and a Unitholder is treated as directly owning an interest in the Net Profits
Interests, each Unitholder is taxed directly on such Unitholder's pro rata share
of income attributable to the Net Profits Interests consistent with the
Unitholder's method of accounting and without regard to the taxable year or
accounting method employed by the Trust. Amounts payable with respect to the Net
Profits Interests are paid to the Trust on the quarterly record date established
for quarterly distributions in respect to each calendar quarter during the term
of the Trust, and the income, deductions and income tax credits relating to
Section 29 Credits resulting from such payments are allocated to the Unitholders
of record on such date.

4. Distributions and Income Computations

Distributions are determined for each quarter and are based on the amount of
cash available for distribution to Unitholders. Such amount (the "Quarterly
Distribution Amount") is equal to the excess, if any, of the cash received by
the Trust, on the last

                                        8

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

day of the second month following the previous calendar quarter (or the next
business day thereafter) ending prior to the dissolution of the Trust, from the
Net Profits Interests then held by the Trust plus, with certain exceptions, any
other cash receipts of the Trust during such quarter, subject to adjustments for
changes made during such quarter in any cash reserves established for the
payment of contingent or future obligations of the Trust. Based on the payment
procedures relating to the Net Profits Interests, cash received by the Trust on
the last day of the second month of a particular quarter from the Net Profits
Interests generally represents proceeds from the sale of oil and gas produced
from the Underlying Properties during the preceding calendar quarter. The
Quarterly Distribution Amount for each quarter is payable to Unitholders of
record on the last day of the second month of the calendar quarter unless such
day is not a business day in which case the record date is the next business day
thereafter. The Quarterly Distribution Amount is distributed within
approximately ten days after the record date to each person who was a Unitholder
of record on the associated record date.

5. Related Party Transactions

Marketing Arrangements

TRC and Velasco, as owners of the Underlying Properties subject to and burdened
by the Net Profits Interests, contracted to sell the oil and gas production from
such properties to Torch Energy Marketing, Inc. ("TEMI"), a subsidiary of Torch,
under a purchase contract ("Purchase Contract"). Under the Purchase Contract,
TEMI is obligated to purchase all net production attributable to the Underlying
Properties for an index price for oil and gas ("Index Price"), less certain
gathering, treating and transportation charges, which are calculated monthly.
The Index Price equals 97% of the average spot market prices of oil and gas
("Average Market Prices") at the four locations where TEMI sells production.
The Purchase Contract provides that the minimum paid by TEMI for gas production
is $1.70 per MMBtu ("Minimum Price"). When TEMI pays a purchase price based on
the Minimum Price, it receives price credits ("Price Credits") equal to the
difference between the Index Price and the Minimum Price that it is entitled to
deduct in determining the purchase price when the Index Price for gas exceeds
the Minimum Price. No Price Credits were deducted in determining the purchase
price attributable to distributions received by Unitholders during the six
months ended June 30, 2002 and 2001. As of June 30, 2002, TEMI had no
accumulated Price Credits. In addition, if the Index Price for gas exceeds $2.10
per MMBtu ("Sharing Price"), TEMI is entitled to deduct 50% of such excess
("Price Differential") in calculating the purchase price. The

                                        9

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

deduction of the Price Differential in calculating the purchase price of gas had
the effect of reducing distributions received by Unitholders during the
six-month periods ended June 30, 2002 and 2001 by $0.3 million and $5.8 million,
respectively.

Beginning January 1, 2002, TEMI has an annual option to discontinue the Minimum
Price commitment. However, if TEMI discontinues the Minimum Price commitment, it
will no longer be entitled to deduct the Price Differential in calculating the
purchase price and will forfeit all accrued Price Credits. TEMI elected to
continue the Minimum Price commitment in 2002, and in accordance with the
Purchase Contract, the Minimum Price and Sharing Price commencing January 1,
2002, adjusted for inflation, is $1.71 per MMBtu and $2.12 per MMBtu,
respectively. TEMI has purchased put option contracts granting TEMI the right to
sell estimated gas production in excess of the Specified Quantities at a price
intended to limit TEMI's losses in the event the Index Price falls below the
Minimum Price.

Gross revenues (before deductions for applicable gathering, treating and
transportation charges) from TEMI included in net profits income for the
three-month periods ended June 30, 2002 and 2001 were $2.9 million and $7.1
million respectively. Such gross revenues for the six-month periods ended June
30, 2002 and 2001 were $6.0 million and $13.3 million, respectively.

Gathering, Treating and Transportation Arrangements

The Purchase Contract entitles TEMI to deduct certain gas gathering, treating
and transportation costs in calculating the purchase price for gas in the
Robinson's Bend, Austin Chalk and Cotton Valley Fields. The amounts that may be
deducted in calculating the purchase price for such gas are set forth in the
Purchase Contract and are not affected by the actual costs incurred by TEMI to
gather, treat and transport gas. In the Robinson's Bend Field, TEMI is entitled
to deduct a gathering, treating and transportation fee of $0.26 per MMBtu
adjusted annually for inflation ($0.289, $0.286 and $0.283, respectively, per
MMBtu for 2002, 2001 and 2000 production), plus fuel usage equal to 5% of
revenues, payable to Bahia Gas Gathering, Ltd. ("Bahia"), an affiliate of Torch,
pursuant to a gas gathering agreement. Additionally, a fee of $0.05 per MMBtu,
representing a gathering fee payable to a non-affiliate of Torch, is deducted in
calculating the purchase price for production from 68 of 394 wells in the
Robinson's Bend Field. TEMI also deducts $0.38 per MMBtu plus 17% of revenues in
calculating the purchase price for production from the Austin Chalk Fields, as a
fee to gather, treat and transport gas production. TEMI deducts from the
purchase price for gas in the

                                       10

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                          Notes to Financial Statements

Cotton Valley Fields a transportation fee of $0.045 per MMBtu for production
attributable to certain wells. Such transportation fee is paid to a third party.
During the three-month periods ended June 30, 2002 and 2001, gathering, treating
and transportation fees charged to the Trust by TEMI, attributable to production
during the three-month periods ended March 31, 2002 and 2001 in the Robinson's
Bend, Austin Chalk and Cotton Valley Fields, totaled $0.2 million and $0.4
million, respectively. During the six-month periods ended June 30, 2002 and
2001, such fees, attributable to production during the six-month periods ended
March 31, 2002 and 2001, totaled $0.5 million and $0.8 million, respectively. No
amounts for gathering, treating or transportation are deducted in calculating
the purchase price from the Chalkley Field.

Administrative Services Agreement

Pursuant to the Trust Agreement, Torch and the Trust entered into an
administrative services agreement effective October 1, 1993. The Trust is
obligated, throughout the term of the Trust, to pay Torch each quarter an
administrative services fee for accounting, bookkeeping, informational and other
services relating to the Net Profits Interests. The administrative services fee
is $87,500 per calendar quarter and is adjusted annually based upon the change
in the Producer's Price Index as published by the Department of Labor, Bureau of
Labor Statistics. Administrative services during the three-month periods ended
June 30, 2002 and 2001 were $97,000 and $96,000, respectively. During the
six-month periods ended June 30, 2002 and 2001, such fees were $194,000 and
$192,000, respectively.

Compensation of the Trustee and Transfer Agent

The Trust Agreement provides that the Trustee be compensated for its
administrative services, out of the Trust assets, in an annual amount of
$41,000, plus an hourly charge for services in excess of a combined total of 250
hours annually at its standard rate. The Trustee also receives a transfer agency
fee of $5.00 annually per account (minimum of $15,000 annually). Such fees are
subject to change each December based upon the change in the Producer's Price
Index as published by the Department of Labor, Bureau of Labor Statistics, plus
$1.00 for each certificate issued. Total administrative and transfer agent fees
during the three-month periods ended June 30, 2002 and 2001 were $14,000 per
period. Such fees during the six-month periods June 30, 2002 and 2001 were
$28,000 per period. The Trustee is also entitled to reimbursement for
out-of-pocket expenses.

                                       11

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

Item 2.  Management's Discussion and Analysis of Financial Condition and
            Results of Operations

Results of Operations

Because a modified cash basis of accounting is utilized by the Trust, net
profits income of the Trust for the three-month periods ended June 30, 2002 and
2001 is derived from oil and gas produced during the three-month periods ended
March 31, 2002 and 2001, respectively. Net profits income for the six-month
periods ended June 30, 2002 and 2001 is derived from oil and gas produced during
the six-month periods ended March 31, 2002 and 2001. Oil and gas sales
attributable to the working interests burdened by the Underlying Properties for
such periods are as follows:

<TABLE>
<CAPTION>

                                                             Three Months Ended June 30,
                                     -----------------------------------------------------------------------
                                                    2002                                   2001
                                     -----------------------------------   ---------------------------------
                                           Bbls                Mcf                Bbls              Mcf
                                          of Oil             of Gas              of Oil           of Gas
                                     ----------------   ----------------   ---------------    --------------
<S>                                <C>                 <C>               <C>                <C>
Chalkley Field                                  2,360            514,117             3,281           654,837
Robinson's Bend Field                             ---            521,740               ---           539,386
Cotton Valley Fields                              688            245,440               885           259,185
Austin Chalk Fields                             2,526              6,948             3,534            36,120
                                     ----------------   ----------------   ---------------    --------------
                                                5,574          1,288,245             7,700         1,489,528
                                     ================   ================   ===============    ==============

<CAPTION>
                                                              Six Months Ended June 30,
                                     -----------------------------------------------------------------------
                                                    2002                                   2001
                                     -----------------------------------   ---------------------------------
<S>                                <C>                <C>                 <C>              <C>
                                           Bbls                Mcf                Bbls              Mcf
                                          of Oil             of Gas              of Oil           of Gas
                                     ----------------   ----------------   ---------------    --------------
Chalkley Field                                  4,884          1,055,027             7,103         1,387,110
Robinson's Bend Field                             ---          1,074,569               ---         1,109,535
Cotton Valley Fields                            1,672            516,193             1,450           542,549
Austin Chalk Fields                             6,040             13,648             7,649            77,399
                                     ----------------   ----------------   ---------------    --------------
                                               12,596          2,659,437            16,202         3,116,593
                                     ================   ================   ===============    ==============
</TABLE>

                                       12

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

Three-Month Period Ended June 30, 2002 Compared to Three-Month Period Ended June
30, 2001

For the three-month period ended June 30, 2002, net profits income was $2.0
million, down 64% from net profits income of $5.6 million for the same period in
2001. Such decrease is primarily due to lower average prices paid for oil and
gas production attributable to the Underlying Properties, combined with normal
declines in oil and gas production.

Gas production attributable to the Underlying Properties for the three-month
period ended March 31, 2002 was 1,288,245 Mcf, or 14% lower than gas production
of 1,489,528 Mcf for the same period in 2001. Oil production attributable to the
Underlying Properties for the three-month period ended March 31, 2002 was 5,574
Bbls as compared to 7,700 Bbls for the same period in 2001. Such decreases in
production are mainly due to normal production declines.

The average price used to calculate Net Proceeds for gas, before gathering,
treating and transportation deductions, during the three-month period ended June
30, 2002 was $2.14 per MMBtu for gas and $15.44 per Bbl for oil as compared to
$4.47 per MMBtu for gas and $22.73 per Bbl for oil during the same period in
2001. When TEMI pays a purchase price for gas based on the Minimum Price ($1.71
and $1.70 per MMBtu for 2002 and 2001, respectively), TEMI receives Price
Credits which it is entitled to deduct in determining the purchase price when
the Index Price for gas exceeds the Minimum Price. No Price Credits were
deducted in calculating the purchase price attributable to distributions
received by Unitholders during the quarters ended June 30, 2002 and 2001. As of
June 30, 2002, TEMI had no accumulated Price Credits. Additionally, if the Index
Price for gas exceeds the Sharing Price ($2.12 and $2.10 per MMBtu for 2002 and
2001, respectively), TEMI is entitled to deduct 50% of such excess in
calculating the purchase price. The deduction of the Price Differential in
calculating the purchase price of gas resulted in distributions received by
Unitholders during the three months ended June 30, 2002 and 2001 being reduced
by $0.1 million and $3.5 million, respectively.

General and administrative expenses amounted to $174,000 for the three-month
period ended June 30, 2002 as compared to $175,000 during the same period in
2001. These expenses primarily relate to administrative services provided by
Torch and the Trustee.

                                       13

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

The foregoing resulted in distributable income of $1.8 million, or $0.21 per
Unit, for the three-month period ended June 30, 2002, as compared to $5.4
million, or $0.63 per Unit, for the same period in 2001. Cash distributions of
$1.8 million, or $0.21 per Unit, were made to Unitholders during the quarter
ended June 30, 2002 as compared to $5.4 million, or $0.63 per Unit, for the same
period in 2001. The Section 29 Credits relating to the distributions received by
Unitholders during the quarter ended June 30, 2002 and 2001, generated from
production during the three-month periods ended March 31, 2002 and 2001, were
approximately $0.07 per Unit for each period.

Six-Month Period Ended June 30, 2002 Compared to Six-Month Period Ended June 30,
2001

For the six-month period ended June 30, 2002, net profits income was $4.2
million, down 60% from net profits income of $10.5 million for the same period
in 2001. Such decrease is primarily due to lower average prices paid for oil and
gas production attributable to the Underlying Properties, combined with normal
declines in oil and gas production.

Gas production attributable to the Underlying Properties for the six-month
period ended March 31, 2002 was 2,659,437 Mcf, or 15% lower than gas production
of 3,116,593 Mcf for the same period in 2001. Oil production attributable to the
Underlying Properties for the six-month period ended March 31, 2002 was 12,596
Bbls, as compared to 16,202 Bbls for the same period in 2001. Such decreases in
production are mainly due to normal production declines.

The average price paid for production attributable to the Underlying Properties
during the six-month period ended March 31, 2002 was $2.13 per MMBtu for gas and
$14.75 per Bbl for oil as compared to $4.00 per MMBtu for gas and $24.80 per Bbl
for oil during the same period in 2001. When TEMI pays a purchase price for gas
based on the Minimum Price ($1.71 and $1.70 per MMBtu for 2002 and 2001,
respectively), TEMI receives Price Credits which it is entitled to deduct in
determining the purchase price when the Index Price for gas exceeds the Minimum
Price. No price credits were deducted in calculating the purchase price related
to distributions received by Unitholders during the six months ended June 30,
2002 and 2001. As of June 30, 2002, TEMI had no accumulated Price Credits.
Additionally, if the Index Price for gas exceeds the Sharing Price ($2.12 and
$2.10 per MMBtu for 2002 and 2001, respectively), TEMI is entitled to deduct 50%
of such excess from the purchase price. The deduction of the Price Differential
in calculating the purchase price had the effect of reducing distributions
received by Unitholders during the six-month periods ended June 30, 2002 and
2001 by $0.3 million and $5.8 million, respectively.

                                       14

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

General and administrative expenses amounted to $350,000 for the six-month
period ended June 30, 2002 as compared to $332,000 for the same period in 2001.
These expenses primarily relate to administrative services provided by Torch and
the Trustee.

The foregoing resulted in distributable income of $3.9 million, or $0.45 per
Unit, for the six-month period ended June 30, 2002 as compared to $10.2 million,
or $1.19 per Unit, for the same period in 2001. Cash distributions of $3.9
million, or $0.45 per Unit, were made to Unitholders during the six-month period
ended June 30, 2002, as compared to $10.2 million, or $1.19 per Unit, for the
same period in 2001. The Section 29 Credits relating to these distributions,
generated from production during the six-month periods ended March 31, 2002 and
2001, were approximately $0.14 and $0.15 per Unit, respectively.

Net profits income (in thousands) received by the Trust during the three-month
and six- month periods ended June 30, 2002 and 2001, derived from production
sold during the three-month and six-month periods ended March 31, 2002 and 2001,
respectively, was computed as shown in the following tables:

<TABLE>
<CAPTION>
                                       Three Months Ended June 30, 2002          Three Months Ended June 30, 2001
                                   ----------------------------------------------------------------------------------
                                     Chalkley,                                 Chalkley,
                                   Cotton Valley                             Cotton Valley
                                     and Austin    Robinson's                 and Austin     Robinson's
                                    Chalk Fields   Bend Field     Total      Chalk Fields    Bend Field      Total
                                   -------------- ------------ ----------- ---------------- ------------ ------------
<S>                                <C>            <C>         <C>         <C>              <C>           <C>
Oil and gas revenues .............   $     1,754    $     924                 $     4,489     $   2,127
                                   -------------- ------------             ---------------- ------------

Direct operating expenses:
   Lease operating expenses and
     property tax ................           406          ---                         318           ---
   Severance tax .................           149           43                         119           185
                                   -------------- ------------             ---------------- ------------
                                             555           43                         437           185
                                   -------------- ------------             ---------------- ------------
Net proceeds before capital
   Expenditures ..................         1,199          881                       4,052         1,942
Capital expenditures .............            (7)         ---                         128           ---
                                   -------------- ------------             ---------------- ------------

Net proceeds .....................         1,206          881                       3,924         1,942
Net profits percentage ...........            95%          95%                         95%           95%
                                   -------------- ------------             ---------------- ------------
Net profits income ...............   $     1,146    $     837    $ 1,983      $     3,728     $   1,845    $  5,573
                                   ============== ============ =========== ================ ============ ===========
</TABLE>


                                       15

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

<TABLE>
<CAPTION>
                                      Six Months Ended June 30, 2002            Six Months Ended June 30, 2001
                                   -------------------------------------  ------------------------------------------
                                     Chalkley,                                Chalkley,
                                   Cotton Valley                            Cotton Valley
                                     and Austin    Robinson's                and Austin      Robinson's
                                    Chalk Fields   Bend Field    Total      Chalk Fields     Bend Field     Total
                                   -------------- ------------ ---------  ----------------  ------------ -----------
<S>                               <C>            <C>           <C>      <C>              <C>              <C>
Oil and gas revenues .............   $     3,623   $   1,899               $    8,538        $  3,911
                                   -------------- ------------            ----------------  ------------

Direct operating expenses:
   Lease operating expenses and
     property tax ................           719         ---                      691             ---
   Severance tax .................           283          84                      222             312
                                   -------------- ------------            ----------------  ------------
                                           1,002          84                      913             312
                                   -------------- ------------            ----------------  ------------
Net proceeds before capital
   expenditures ..................         2,621       1,815                    7,625           3,599
Capital expenditures .............            (2)        ---                      152             ---
                                   -------------- ------------            ----------------  ------------

Net proceeds .....................         2,623       1,815                    7,473           3,599
Net profits percentage ...........            95%         95%                      95%             95%
                                   -------------- ------------            ----------------  ------------
Net profits income ...............   $     2,492   $   1,724   $  4,216    $    7,099        $  3,419     $   10,518
                                   ============== ============ =========  ================  ============ ===========
</TABLE>


Following December 31, 2002, Net Proceeds Attributable to the Robinson's Bend
Field Will Decrease

Prior to December 31, 2002, lease operating expenses will not be deducted in
calculating the Net Proceeds payable to the Trust from the Robinson's Bend
Field. After 2002, lease operating expenses will be deducted in calculating Net
Proceeds. As a result, Net Proceeds paid to the Trust will decrease
substantially following 2002.

Lease operating expenses in the Robinson's Bend Field during the six months
ended March 31, 2002 were $3.0 million. Because lease operating expenses for the
Robinson's Bend Field during this period exceeded Net Proceeds paid to the Trust
from the Robinson's Bend Field, the deduction of lease operating expenses would
have reduced the Net Proceeds paid to the Trust attributable to the Robinson's
Bend Field to zero and amounts paid to the Trust would have been reduced from
$3.9 million to $2.1 million, or $0.45 per Unit to $0.25 per Unit. Torch
currently estimates that if gas prices are below $5.10 per Mcf in 2003, lease
operating expenses will be greater than Net Proceeds and so the Trust would not
receive any Net Proceeds attributable to the Robinson's Bend Field under this
pricing scenario. Approximately $2.4 million of the $3.0 million of the lease
operating expenses during the six months ended March 31, 2002 were paid to Torch
and its affiliates pursuant to a water disposal contract and operating
agreements covering the wells in the Robinson's Bend Field.

                                       16

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

The Trust May Terminate After 2002

The Trust will terminate on March 1, of any year after 2002 if it is determined
that the pre-tax future net cash flows, discounted at 10%, attributable to
estimated net proved reserves of the Net Profits Interests on the preceding
December 31 are less than $25 million. Torch currently estimates that unless the
price of natural gas on December 31, 2002 exceeds $3.00 per Mcf, the Trust will
terminate. Upon termination of the Trust, the Trustee is required to sell the
Net Profits Interests. No assurance can be given that the Trustee will be able
to sell the Net Profits Interests, or as to the price that will be received for
such Net Profits Interests or the amount that will be distributed to Unitholders
following such a sale.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The Trust is exposed to market risk, including adverse changes in commodity
prices. The Trust's assets constitute Net Profits Interests in the Underlying
Properties. As a result, the Trust's operating results can be significantly
affected by fluctuations in commodity prices caused by changing market forces
and the price received for production from the Underlying Properties.

All production from the Underlying Properties is sold pursuant to a Purchase
Contract between TRC and Velasco, as the owners of the Underlying Properties,
and TEMI. Pursuant to the Purchase Contract, TEMI is obligated to purchase all
net production attributable to the Underlying Properties for an Index Price,
less certain other charges. Substantially all of the Index Price is calculated
based on market prices of oil and gas and therefore is subject to commodity
price risk. The Purchase Contract expires upon termination of the Trust and
provides a Minimum Price of $1.70 per MMBtu paid by TEMI for gas until December
31, 2001. When TEMI pays a purchase price based on the Minimum Price it receives
Price Credits equal to the difference between the Index Price and the Minimum
Price that it is entitled to deduct when the Index Price exceeds the Minimum
Price. Additionally, if the Index Price exceeds $2.10 per MMBtu, TEMI is
entitled to deduct 50% of such excess, the Price Differential. Beginning January
1, 2002, TEMI has an annual option to discontinue the Minimum Price commitment.
However, if TEMI discontinues the Minimum Price commitment, it will no longer be
entitled to deduct the Price Differential and will forfeit all accrued Price
Credits. TEMI elected to continue the Minimum Price Commitment in 2002, and in
accordance with the Purchase Contract, the Minimum Price and Sharing Price
commencing January 1, 2002, adjusted for inflation, is $1.71 per MMBtu and $2.12
per MMBtu, respectively.

                                       17

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                           PART II. OTHER INFORMATION


ITEM 1.  Legal Proceedings

         None.

ITEM 2.  Changes in Securities

         None.

ITEM 3.  Defaults upon Senior Securities

         None.

ITEM 4.  Submission of Matters to a Vote of Unitholders

         None.

ITEM 5.  Other Information

         None.

ITEM 6.  Exhibits and Reports on Form 8-K

4.  Instruments of defining the rights of security holders, including
    indentures.

    4.1  Form of Torch Energy Royalty Trust Agreement.*
    4.2  Form of Louisiana Trust Agreement.*
    4.3  Specimen Trust Unit Certificate.*
    4.4  Designation of Ancillary Trustee.*

* Incorporated by reference from Registration Statements on Form S-1 of Torch
Energy Advisors Incorporated (Registration No. 33-68688) dated November 16,
1993.

                                       18

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                         TORCH ENERGY ROYALTY TRUST

                                         By: Wilmington Trust Company,
                                             Trustee


                                         By: /s/ Bruce L. Bisson
                                             ---------------------------------
                                         Bruce L. Bisson
                                         Vice President

Date:  August 14, 2002
         (The Trust has no employees, directors or executive officers.)

                                       19

<PAGE>

                           TORCH ENERGY ROYALTY TRUST

                                 Exhibit Index

4.  Instruments of defining the rights of security holders, including
    indentures.

    4.1  Form of Torch Energy Royalty Trust Agreement.*
    4.2  Form of Louisiana Trust Agreement.*
    4.3  Specimen Trust Unit Certificate.*
    4.4  Designation of Ancillary Trustee.*

* Incorporated by reference from Registration Statements on Form S-1 of Torch
Energy Advisors Incorporated (Registration No. 33-68688) dated November 16,
1993.