##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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 MARCH 31, 2006

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 001-32714



---

GASTAR EXPLORATION LTD.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                 
|------------------------------------------------------------- |  | --------------------------------
|Alberta, Canada                                               |  | 38-3324634                      
|(State or other jurisdiction ofincorporation or organization) |  | (IRS EmployerIdentification No.)



|                                                   |  |           
|-------------------------------------------------- |  | ----------
|1331 Lamar Street, Suite 1080 Houston, Texas 77010 |  | 77010     
|(Address of principal executive offices)           |  | (ZIP Code)

(713) 739-1800

(Registrants telephone number, including area code)



---

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 ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2
of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated
filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).    Yes ̈No  x

Total number of common shares, no par value per share, outstanding as of May 12, 2006 was 166,302,277.



---



---

##### Table of Contents

GASTAR EXPLORATION LTD.

QUARTERLY REPORT ON FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, 2006

TABLE OF CONTENTS



|         |  |                                                                                                     |  |     
|-------- |  | --------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                     |  | Page
|         |  | PART I  FINANCIAL INFORMATION                                                                      |  |     
|         |  |                                                                                                    
|Item 1.  |  | Financial Statements                                                                                |  |     
|         |  | Condensed Consolidated Balance Sheets as of March 31, 2006 and December 31, 2005                    |  | 1   
|         |  | Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2006 and 2005  |  | 2   
|         |  | Condensed Consolidated Statements of Shareholders Equity for the Three Months Ended March 31, 2006 |  | 3   
|         |  | Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2006 and 2005  |  | 4   
|         |  | Notes to the Condensed Consolidated Financial Statements                                            |  | 5   
|Item 2.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 16  
|Item 3.  |  | Quantitative and Qualitative Disclosures about Market Risk                                          |  | 20  
|Item 4.  |  | Controls and Procedures                                                                             |  | 21  
|         |  |                                                                                                    
|         |  | PART II  OTHER INFORMATION                                                                         |  |     
|         |  |                                                                                                    
|Item 1.  |  | Legal Proceedings                                                                                   |  | 21  
|Item 1A. |  | Risk Factors                                                                                        |  | 21  
|Item 2.  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                         |  | 21  
|Item 3.  |  | Defaults Upon Senior Securities                                                                     |  | 22  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                 |  | 22  
|Item 5.  |  | Other Information                                                                                   |  | 22  
|Item 6.  |  | Exhibits                                                                                            |  | 22  
|         |  | SIGNATURES                                                                                          |  | 23  

Unless otherwise indicated or required by the context, (i) we, us,
and our refer to Gastar Exploration Ltd. and its subsidiaries and predecessors, (ii) GeoStar acquisition refers to our June 2005 acquisition from GeoStar Corporation (GeoStar) of additional reserves and
working interests in the Powder River Basin and in East Texas, (iii) convertible debentures refers to our $30.0 million principal amount of 9.75% convertible senior unsecured debentures, (iv) warrants refers to the
warrants to purchase common shares issued to investors in connection with certain financing transactions or to our placement agents in connection with the offering of convertible debentures and certain other subordinated notes as partial
compensation for their services, (v) senior secured notes refers to our $73.0 million principal amount of senior secured notes issued in 2005, (vi) all dollar amounts appearing in this Form 10-Q are stated in U.S. dollars
unless specifically noted in Canadian dollars (CDN$), and (vii) all financial data included in this Form 10-Q has been prepared in accordance with accounting principles generally accepted in the United States of America.

General information about us can be found on our website at www.gastar.com. The information on our website is neither
incorporated into, nor part of, this report. Our Annual Reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, as well as any amendments and exhibits to those reports, will be available free of charge through our
website as soon as reasonably practicable after we file or furnish them to the U.S. Securities and Exchange Commission (SEC). Information is also available at www.sec.gov for United States filings and on SEDAR at
www.sedar.com for Canadian filings.



i



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                         |  | March 31,2006  |         |   | December 31,2005 |  
|                                                                                                                                                                         |  | (in thousands) |        
|                                                                                                                                                                         |  | (unaudited)    |         |   |                  |  
|ASSETS                                                                                                                                                                   |  |                |         |   |                  |   |         |  
|                                                                                                                                                                         |  |               
|CURRENT ASSETS:                                                                                                                                                          |  |                |         |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                                |  | $              | 45,767  |   |                  | $ | 61,144  |  
|Revenues receivable                                                                                                                                                      |  |                | 4,349   |   |                  |   | 4,416   |  
|Accounts receivable, net                                                                                                                                                 |  |                | 569     |   |                  |   | 40      |  
|Due from related parties                                                                                                                                                 |  |                | 2,298   |   |                  |   | 2,317   |  
|Prepaid expenses                                                                                                                                                         |  |                | 1,377   |   |                  |   | 1,551   |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total current assets                                                                                                                                                     |  |                | 54,360  |   |                  |   | 69,468  |  
|                                                                                                                                                                         |  |               
|DEFERRED CHARGES                                                                                                                                                         |  |                | 4,564   |   |                  |   | 4,922   |  
|                                                                                                                                                                         |  |               
|CASH CALL RECEIVABLE                                                                                                                                                     |  |                | 2,065   |   |                  |   | 391     |  
|                                                                                                                                                                         |  |               
|PROPERTY AND EQUIPMENT:                                                                                                                                                  |  |                |         |   |                  |   |         |  
|Natural gas and oil properties, full cost method of accounting:                                                                                                          |  |                |         |   |                  |   |         |  
|Unproved properties, not being amortized                                                                                                                                 |  |                | 78,917  |   |                  |   | 73,580  |  
|Proved properties                                                                                                                                                        |  |                | 137,069 |   |                  |   | 129,592 |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total natural gas and oil properties                                                                                                                                     |  |                | 215,986 |   |                  |   | 203,172 |  
|Furniture and equipment                                                                                                                                                  |  |                | 486     |   |                  |   | 360     |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total property and equipment                                                                                                                                             |  |                | 216,472 |   |                  |   | 203,532 |  
|Accumulated depreciation, depletion and amortization                                                                                                                     |  |                | (79,795 | ) |                  |   | (38,185 | )
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total property and equipment, net                                                                                                                                        |  |                | 136,677 |   |                  |   | 165,347 |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|TOTAL ASSETS                                                                                                                                                             |  | $              | 197,666 |   |                  | $ | 240,128 |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                     |  |                |         |   |                  |   |         |  
|                                                                                                                                                                         |  |               
|CURRENT LIABILITIES:                                                                                                                                                     |  |                |         |   |                  |   |         |  
|Accounts payable                                                                                                                                                         |  | $              | 5,314   |   |                  | $ | 3,935   |  
|Accrued interest                                                                                                                                                         |  |                | 2,364   |   |                  |   | 2,418   |  
|Accrued drilling and operating costs                                                                                                                                     |  |                | 3,817   |   |                  |   | 3,008   |  
|Other accrued liabilities                                                                                                                                                |  |                | 1,505   |   |                  |   | 2,465   |  
|Due to related parties                                                                                                                                                   |  |                |        |   |                  |   | 2,116   |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total current liabilities                                                                                                                                                |  |                | 13,000  |   |                  |   | 13,942  |  
|                                                                                                                                                                         |  |               
|LONG-TERM LIABILITIES:                                                                                                                                                   |  |                |         |   |                  |   |         |  
|Long-term debt                                                                                                                                                           |  |                | 91,394  |   |                  |   | 90,631  |  
|Asset retirement obligation                                                                                                                                              |  |                | 3,615   |   |                  |   | 3,558   |  
|Liability to be settled by issuance of common shares                                                                                                                     |  |                | 8,498   |   |                  |   | 11,221  |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total long-term liabilities                                                                                                                                              |  |                | 103,507 |   |                  |   | 105,410 |  
|                                                                                                                                                                         |  |               
|COMMITMENTS AND CONTINGENCIES (Note 12)                                                                                                                                  |  |                |         |   |                  |   |         |  
|                                                                                                                                                                         |  |               
|SHAREHOLDERS EQUITY:                                                                                                                                                    |  |                |         |   |                  |   |         |  
|Common stock, no par value, unlimited shares authorized, 166,288,735 and 164,674,266 shares issued and outstanding at March 31, 2006 and
December 31, 2005, respectively |  |                | 170,263 |   |                  |   | 167,456 |  
|Additional paid-in capital                                                                                                                                               |  |                | 6,997   |   |                  |   | 6,509   |  
|Accumulated other comprehensive loss                                                                                                                                     |  |                | (2      | ) |                  |   |        |  
|Accumulated deficit                                                                                                                                                      |  |                | (96,099 | ) |                  |   | (53,189 | )
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|Total shareholders equity                                                                                                                                               |  |                | 81,159  |   |                  |   | 120,776 |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                               |  | $              | 197,666 |   |                  | $ | 240,128 |  
|                                                                                                                                                                         |  |                |         |   |                  |   |         |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



1



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                     |  |                                                 |             |   |      |   |             |  
|---------------------------------------------------- |  | ----------------------------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                     |  | For the Three Months Ended March 31,            |            
|                                                     |  | 2006                                            |             |   | 2005 |  
|                                                     |  | (in thousands, except share and per share data) |            
|REVENUES                                             |  | $                                               | 6,623       |   |      | $ | 4,731       |  
|                                                     |  |                                                
|EXPENSES:                                            |  |                                                 |             |   |      |   |             |  
|Lease operating, transportation and selling expenses |  |                                                 | 1,960       |   |      |   | 1,315       |  
|Depreciation, depletion and amortization             |  |                                                 | 4,309       |   |      |   | 2,690       |  
|Impairment of natural gas and oil properties         |  |                                                 | 37,301      |   |      |   | 4,410       |  
|Accretion of asset retirement obligation             |  |                                                 | 57          |   |      |   | 19          |  
|Mineral resource properties                          |  |                                                 | 157         |   |      |   | 29          |  
|General and administrative expenses                  |  |                                                 | 2,519       |   |      |   | 1,765       |  
|                                                     |  |                                                 |             |   |      |   |             |  
|Total expenses                                       |  |                                                 | 46,303      |   |      |   | 10,228      |  
|                                                     |  |                                                 |             |   |      |   |             |  
|LOSS FROM OPERATIONS                                 |  |                                                 | (39,680     | ) |      |   | (5,497      | )
|                                                     |  |                                                
|OTHER (EXPENSES) INCOME:                             |  |                                                 |             |   |      |   |             |  
|Interest expense                                     |  |                                                 | (3,758      | ) |      |   | (2,153      | )
|Investment income and other                          |  |                                                 | 527         |   |      |   | 40          |  
|Foreign exchange gain (loss)                         |  |                                                 | 1           |   |      |   | (26         | )
|                                                     |  |                                                 |             |   |      |   |             |  
|LOSS BEFORE INCOME TAXES                             |  |                                                 | (42,910     | ) |      |   | (7,636      | )
|Provision for income taxes                           |  |                                                 |            |   |      |   |            |  
|                                                     |  |                                                 |             |   |      |   |             |  
|NET LOSS                                             |  | $                                               | (42,910     | ) |      | $ | (7,636      | )
|                                                     |  |                                                 |             |   |      |   |             |  
|NET LOSS PER SHARE:                                  |  |                                                 |             |   |      |   |             |  
|Basic and diluted                                    |  | $                                               | (0.26       | ) |      | $ | (0.07       | )
|                                                     |  |                                                 |             |   |      |   |             |  
|WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:          |  |                                                 |             |   |      |   |             |  
|Basic and diluted                                    |  |                                                 | 164,796,868 |   |      |   | 113,788,198 |  
|                                                     |  |                                                 |             |   |      |   |             |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



2



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY

(Unaudited)



|                                        |        |                                   |        |                            |         |                                     |   |       |                     |   |    |                            |  |   |                    |   |  |   |         |   |  |   |         |  
|--------------------------------------- | ------ | --------------------------------- | ------ | -------------------------- | ------- | ----------------------------------- | - | ----- | ------------------- | - | -- | -------------------------- |  | - | ------------------ | - |  | - | ------- | - |  | - | ------- | -
|                                        |        | Common Stock                      |        | Additional Paid-in Capital |         | AccumulatedOther Comprehensive Loss |   |       | Accumulated Deficit |   |    | Total Shareholders Equity |  |   | Comprehensive Loss |  
|                                        |        |                                   |        |                            |        
|                                        | Shares |                                   | Amount |                            |         |                                     |   |      
|                                        |        | (in thousands, except share data) |       
|Balance at December 31, 2005            |        | 164,674,266                       |        | $                          | 167,456 |                                     | $ | 6,509 |                     | $ |   |                            |  | $ | (53,189            | ) |  | $ | 120,776 |   |  | $ |        |  
|                                        |        |                                   |        |                            |         |                                     |  
|Exercise of stock options  cashless    |        | 892,094                           |        |                            |        |                                     |   |      |                     |   |   |                            |  |   |                   |   |  |   |        |   |  |   |        |  
|Share warrants exercised  cash         |        | 21,948                            |        |                            | 84      |                                     |   |      |                     |   |   |                            |  |   |                   |   |  |   | 84      |   |  |   |        |  
|Issuance of shares, senior secured debt |        | 152,299                           |        |                            | 606     |                                     |   |      |                     |   |   |                            |  |   |                   |   |  |   | 606     |   |  |   |        |  
|Issuance of shares, GeoStar             |        |                                   |        |                            |         |                                     |   |       |                     |   |    |                            |  |   |                    |   |  |   |         |   |  |   |         |  
|Acquisition final settlement            |        | 548,128                           |        |                            | 2,117   |                                     |   |      |                     |   |   |                            |  |   |                   |   |  |   | 2,117   |   |  |   |        |  
|Stock based compensation                |        |                                  |        |                            |        |                                     |   | 488   |                     |   |   |                            |  |   |                   |   |  |   | 488     |   |  |   |        |  
|Foreign currency translation            |        |                                  |        |                            |        |                                     |   |      |                     |   | (2 | )                          |  |   |                   |   |  |   | (2      | ) |  |   | (2      | )
|Net loss                                |        |                                  |        |                            |        |                                     |   |      |                     |   |   |                            |  |   | (42,910            | ) |  |   | (42,910 | ) |  |   | (42,910 | )
|                                        |        |                                   |        |                            |         |                                     |   |       |                     |   |    |                            |  |   |                    |   |  |   |         |   |  |   |         |  
|Balance at March 31, 2006               |        | 166,288,735                       |        | $                          | 170,263 |                                     | $ | 6,997 |                     | $ | (2 | )                          |  | $ | (96,099            | ) |  | $ | 81,159  |   |  | $ | (42,912 | )
|                                        |        |                                   |        |                            |         |                                     |   |       |                     |   |    |                            |  |   |                    |   |  |   |         |   |  |   |         |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



3



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                          |  |                                     |         |   |      |   |         |  
|----------------------------------------------------------------------------------------- |  | ----------------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                          |  | For the Three MonthsEnded March 31, |        
|                                                                                          |  | 2006                                |         |   | 2005 |  
|                                                                                          |  | (in thousands)                      |        
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                     |  |                                     |         |   |      |   |         |  
|Net loss                                                                                  |  | $                                   | (42,910 | ) |      | $ | (7,636  | )
|Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |                                     |         |   |      |   |         |  
|Depreciation, depletion and amortization                                                  |  |                                     | 4,309   |   |      |   | 2,690   |  
|Impairment of natural gas and oil properties                                              |  |                                     | 37,301  |   |      |   | 4,410   |  
|Amortization of deferred lease costs                                                      |  |                                     | 99      |   |      |   | 68      |  
|Stock based compensation                                                                  |  |                                     | 488     |   |      |   | 793     |  
|Amortization of deferred financing costs and debt discount                                |  |                                     | 1,035   |   |      |   | 447     |  
|Accretion of asset retirement obligation                                                  |  |                                     | 57      |   |      |   | 19      |  
|Other                                                                                     |  |                                     |        |   |      |   | (2      | )
|Changes in operating assets and liabilities:                                              |  |                                     |         |   |      |   |         |  
|Accounts receivable                                                                       |  |                                     | (443    | ) |      |   | (1,493  | )
|Prepaid expenses                                                                          |  |                                     | 174     |   |      |   | 130     |  
|Accounts payable and accrued liabilities                                                  |  |                                     | (942    | ) |      |   | 947     |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|Net cash provided by (used in) operating activities                                       |  |                                     | (832    | ) |      |   | 373     |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                     |  |                                     |         |   |      |   |         |  
|Cash call receivable                                                                      |  |                                     | (1,674  | ) |      |   | 979     |  
|Development of natural gas and oil properties                                             |  |                                     | (12,814 | ) |      |   | (12,585 | )
|Proceeds from sale of natural gas and oil properties                                      |  |                                     |        |   |      |   | 1       |  
|Purchase of furniture, equipment and other                                                |  |                                     | (126    | ) |      |   | (91     | )
|                                                                                          |  |                                     |         |   |      |   |         |  
|Net cash used in investing activities                                                     |  |                                     | (14,614 | ) |      |   | (11,696 | )
|                                                                                          |  |                                     |         |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                     |  |                                     |         |   |      |   |         |  
|Proceeds from issuance of common shares, net of share issue costs                         |  |                                     | 84      |   |      |   | 24      |  
|Deferred financing charges and other                                                      |  |                                     | (15     | ) |      |   | 3       |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|Net cash provided by financing activities                                                 |  |                                     | 69      |   |      |   | 27      |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|NET DECREASE IN CASH AND CASH EQUIVALENTS                                                 |  |                                     | (15,377 | ) |      |   | (11,296 | )
|CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                            |  |                                     | 61,144  |   |      |   | 15,842  |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                                  |  | $                                   | 45,767  |   |      | $ | 4,546   |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                         |  |                                     |         |   |      |   |         |  
|Cash paid for taxes                                                                       |  | $                                   |        |   |      | $ |        |  
|                                                                                          |  |                                     |         |   |      |   |         |  
|Cash paid for interest                                                                    |  | $                                   | 2,766   |   |      | $ | 898     |  
|                                                                                          |  |                                     |         |   |      |   |         |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



4



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Summary of
Significant Accounting Policies

The accounting policies followed by Gastar Exploration Ltd, (the Company) are set forth in
the notes to the Companys audited consolidated financial statements in its Annual Report on Form 10-K for the year ended December 31, 2005. Such policies have been continued without change except for the adoption of SFAS 123R.
Additionally, refer to the notes to those financial statements for additional details of the Companys financial condition, results of operations and cash flows. All material items included in those notes have not changed except as a result of
normal transactions in the interim, or as disclosed within this report. The accompanying interim condensed consolidated financial statements have not been audited by independent accountants, but in the opinion of management, reflect all normal and
recurring adjustments that we consider necessary for a fair presentation of the financial position and results of operations. The results of operations for the three months ended March 31, 2006 are not necessarily indicative of results to be
expected for the full year.

The condensed consolidated financial statements of the Company are presented in United States
(U.S.) dollars unless otherwise noted and have been prepared by management in accordance with accounting principles generally accepted in the United States of America (US GAAP). The preparation of financial statements in
conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates with regard to these financial statements include the estimate of proved natural gas and oil reserve
quantities and the related present value of estimated future net cash flows.

The condensed consolidated financial statements include the
accounts of the Company and the consolidated accounts of all its subsidiaries. The entities included in these consolidated accounts are all wholly owned. All significant intercompany accounts and transactions have been eliminated in consolidation.

Certain information provided for the prior periods has been reclassified to conform to the presentation adopted in 2006.

2. Deferred Charges

Deferred financing charges
include costs of debt financings undertaken by the Company including commissions, legal fees and other direct costs of the financing. Using the interest method, the deferred financing charges are amortized over the term of the related debt. Deferred
leasing charges represent future demobilization and transportation costs of leased natural gas treatment plants in East Texas. The deferred leasing charges are amortized into lease operating expense over the term of the agreements.

The following table sets forth information regarding deferred charges for the period indicated:



|                                |  |                          |       |   |                        |   |     |       |  |   |       |  
|------------------------------- |  | ------------------------ | ----- | - | ---------------------- | - | --- | ----- |  | - | ----- | -
|                                |  | DeferredFinancingCharges |       |   | DeferredLeasingCharges |   |     | Total | 
|                                |  | (in thousands)           |      
|Balance as of December 31, 2005 |  | $                        | 4,577 |   |                        | $ | 345 |       |  | $ | 4,922 |  
|Additions                       |  |                          | 14    |   |                        |   | (1  | )     |  |   | 13    |  
|Amortization                    |  |                          | (272  | ) |                        |   | (99 | )     |  |   | (371  | )
|                                |  |                          |       |   |                        |   |     |       |  |   |       |  
|Balance as of March 31, 2006    |  | $                        | 4,319 |   |                        | $ | 245 |       |  | $ | 4,564 |  
|                                |  |                          |       |   |                        |   |     |       |  |   |       |  



5



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

3. Cash Call Receivable

Cash call receivable represents the Companys proportionate share of planned authorized expenditures payable to the operator upon execution of the final drilling authorization of expenditures and an advance
payment to a drilling contractor to secure a drilling rig. The advance payment to a drilling contractor will be applied against future rig drilling costs over the next three years.



|                                  |  |                |       |  
|--------------------------------- |  | -------------- | ----- | -
|                                  |  | Total          |      
|                                  |  | (in thousands) |      
|Balance as of December 31, 2005   |  | $              | 391   |  
|Cash call applied to expenditures |  |                | (151  | )
|Amounts advanced                  |  |                | 1,825 |  
|                                  |  |                |       |  
|Balance as of March 31, 2006      |  | $              | 2,065 |  
|                                  |  |                |       |  

4. Property and Equipment

The amount capitalized as natural gas and oil properties was incurred for the purchase and development of various properties in the states of California, Montana, Texas, West Virginia and Wyoming in the United States
and in New South Wales and Victoria in Australia. The following schedule represents natural gas and oil property costs by country:



|                                                     |  |                |         |   |           |   |       |       |  |   |         |  
|---------------------------------------------------- |  | -------------- | ------- | - | --------- | - | ----- | ----- |  | - | ------- | -
|                                                     |  | United States  |         |   | Australia |   |       | Total | 
|                                                     |  | (in thousands) |        
|From inception to March 31, 2006:                    |  |                |         |   |           |   |       |       |  |   |         |  
|Cost:                                                |  |                |         |   |           |   |       |       |  |   |         |  
|Unproved properties, not being amortized             |  | $              | 75,848  |   |           | $ | 3,069 |       |  | $ | 78,917  |  
|Proved properties                                    |  |                | 135,473 |   |           |   | 1,596 |       |  |   | 137,069 |  
|                                                     |  |                |         |   |           |   |       |       |  |   |         |  
|Total natural gas and oil properties                 |  |                | 211,321 |   |           |   | 4,665 |       |  |   | 215,986 |  
|Furniture, equipment and other                       |  |                | 470     |   |           |   | 16    |       |  |   | 486     |  
|                                                     |  |                |         |   |           |   |       |       |  |   |         |  
|Total property and equipment                         |  |                | 211,791 |   |           |   | 4,681 |       |  |   | 216,472 |  
|Impairment of proved natural gas and oil properties  |  |                | (56,714 | ) |           |   | (605  | )     |  |   | (57,319 | )
|Accumulated depreciation, depletion and amortization |  |                | (22,476 | ) |           |   |      |       |  |   | (22,476 | )
|                                                     |  |                |         |   |           |   |       |       |  |   |         |  
|Total property and equipment at March 31, 2006, net  |  | $              | 132,601 |   |           | $ | 4,076 |       |  | $ | 136,677 |  
|                                                     |  |                |         |   |           |   |       |       |  |   |         |  

As of March 31, 2006, unproved properties not being amortized consisted of drilling in
progress costs and acreage acquisition costs of $4.9 million and $74.0 million, respectively.

As of March 31, 2006 and 2005, the
results of managements ceiling test evaluation resulted in an impairment of the U.S. proved properties of $37.3 million and $4.4 million, respectively. Management determined that an impairment was not required on the Australian properties at
March 31, 2006 and 2005.

5. Long-Term Debt

The following shows the Companys long-term debt as of the dates indicated:



|                                           |  |                    |         |                       |   |        
|------------------------------------------ |  | ------------------ | ------- | --------------------- | - | -------
|                                           |  | As ofMarch 31,2006 |         | As ofDecember 31,2005
|                                           |  | (in thousands)    
|Senior secured notes                       |  | $                  | 58,297  |                       | $ | 57,546 
|Subordinated unsecured notes payable       |  |                    | 3,097   |                       |   | 3,085  
|Convertible senior debentures              |  |                    | 30,000  |                       |   | 30,000 
|                                           |  |                    |         |                       |   |        
|Total net carrying value of long-term debt |  |                    | 91,394  |                       |   | 90,631 
|Debt discount costs to be accreted         |  |                    | 14,856  |                       |   | 15,619 
|                                           |  |                    |         |                       |   |        
|Total long-term debt at maturity           |  | $                  | 106,250 |                       | $ | 106,250
|                                           |  |                    |         |                       |   |        



6



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

For the three months ended March 31, 2006 and 2005, the Company recorded debt discount amortization of
$763,000 and $162,000, respectively.

Senior Secured Notes

On June 17, 2005, the Company issued $63.0 million in principal amount of senior secured notes (Senior Secured Notes). On September 19, 2005, the Company issued to the holders of the Senior
Secured Notes an additional $10.0 million of Senior Secured Notes on substantially the same terms as the original June 2005 private placement. The Senior Secured Notes are secured by substantially all of the Companys assets, bear interest at
the sum of the three-month LIBOR rate plus 6% (11% at March 31, 2006), payable quarterly and mature five years and one day from the date of issuance. The Senior Secured Notes are redeemable in whole or in part prior to maturity at the
Companys option at any time after the first anniversary date of issuance upon payment of the principal and accrued and unpaid interest plus a premium ranging from 5% to 3% of redeemed principal; provided that, a redemption at the
Companys option is not permitted following the public announcement of certain pending, proposed or intended change of control transactions.

In connection with the Senior Secured Notes issuances, the Company agreed to issue to the note holders, for no additional consideration, common shares in increments valued at $3.6 million (CDN$4.5 million) with respect to the $63.0 million
of Senior Secured Notes and additional common shares in increments valued at $606,000 (CDN$714,286) with respect to the $10.0 million of Senior Secured Notes at closing and on each of the six, twelve and eighteen-month anniversaries of the closing
date, valued on a five day weighted average trading price immediately prior to the date of issuance. On March 20, 2006, the six-month anniversary of the September 19, 2005 $10.0 million Senior Secured Notes issuance, the Company issued to
the note holders an additional 152,299 common shares valued at $606,000 (CDN$714,286). The issuance of common shares was recorded based on their fair issuance values recorded to common shares issued and a corresponding reduction in the liability to
be settled by the issuance of common shares.

The Company has the right on a quarterly basis to require the note holders to purchase up to
an aggregate of $10.0 million principal amount of additional Senior Secured Notes through June 16, 2007. If additional Senior Secured Notes are issued, the note holders will be entitled to receive, for no additional consideration, additional
common shares on similar terms as those issued with the original Senior Secured Notes in a pro rata amount based on the additional principal amount of the Senior Secured Notes.

Convertible Senior Debentures

In November 2004, the Company issued $30.0 million aggregate
principal amount of convertible senior unsecured debentures (Convertible Senior Debentures). The Convertible Senior Debentures have a term of five years, bear interest at 9.75% per annum, payable quarterly and mature on
November 20, 2009. The Convertible Senior Debentures are convertible by the holders into common shares at a conversion price of $4.38 per share. The Convertible Senior Debentures are not redeemable by the Company on or before November 12,
2006, except in the event of the satisfaction of certain conditions after a change of control, as defined in the Trust Indenture. After November 12, 2006, the Convertible Senior Debentures may be redeemed at any time by the Company
at a redemption price equal to par plus accrued and unpaid interest; provided that, the volume weighted average trading price of the common shares of the Company, for at least 20 trading days in any consecutive 30-day period, equals or exceeds
$5.69.

Subordinated Unsecured Notes Payable

In July 2004, the Company completed a $3.25 million subordinated unsecured note financing (Unsecured Notes). The Unsecured Notes mature between April 2009 and September 2009, bear interest at 10% per
annum and are callable by the Company after two years at 108% of the principal amount. The call premium reduces to 105% after three years and 101% after four years.



7



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

6. Liability to be Settled by the Issuance of Company Shares

The liability to be settled by the issuance of Company common shares at December 31, 2005 was comprised of future issuance obligations in connection
with the Senior Secured Notes and the GeoStar acquisition. On March 20, 2006, the six-month anniversary of the September 19, 2005 $10.0 million Senior Secured Notes issuance, the Company issued to the note holders an additional 152,299
common shares valued at $606,000 (CDN$714,286). On March 31, 2006, the Company issued 548,128 common shares to GeoStar valued at $2.1 million as part of the final purchase price adjustment in connection with the GeoStar acquisition. At
March 31, 2006, the liability to be settled is comprised of the remaining twelve-month and eighteen-month Senior Secured Notes anniversary issuances.

7. Interest Expense

The following table summarizes the Companys interest expense components for the periods
indicated:



|                                                           |  |                                     |       |      |   |      
|---------------------------------------------------------- |  | ----------------------------------- | ----- | ---- | - | -----
|                                                           |  | For the Three MonthsEnded March 31,
|                                                           |  | 2006                                |       | 2005
|                                                           |  | (in thousands)                     
|Cash and accrued                                           |  | $                                   | 2,723 |      | $ | 1,706
|Amortization of deferred financing costs and debt discount |  |                                     | 1,035 |      |   | 447  
|                                                           |  |                                     |       |      |   |      
|Total                                                      |  | $                                   | 3,758 |      | $ | 2,153
|                                                           |  |                                     |       |      |   |      

8. Share Based Compensation

Share-based compensation plan

The Companys Stock Option Plan authorizes the
Companys Board of Directors to issue stock options to directors, officers, employees and consultants of the Company and its subsidiaries to purchase a maximum of 25.0 million common shares. Option grant expirations vary between five and
ten years. Vesting generally occurs over a four-year period at 25% per year. Once exercisable, the employee may purchase common shares of the Company at the market price on the date the option was granted. New common shares are issued in
regards to stock option exercises.

Effective January 1, 2003, the Company adopted the provisions of SFAS No. 123,
Accounting for Stock-Based Compensation, using the modified prospective application method. In December of 2004, the Financial Accounting Standards Board (FASB) issued SFAS 123R Share Based Payments, which
addressed the accounting for transactions in which an entity exchanges its equity instruments for goods and services. It also addressed transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair
value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. This statement supersedes APB Opinion No. 25 and requires a public entity to measure the cost of employee services received in
exchange for an award of equity instruments based on the grant-date fair value of the award. That cost is recognized over the period during which an employee is required to provide service in exchange for the award  the requisite service
period (usually the vesting period). Because the Company had previously adopted SFAS 123 and recorded the fair value of stock options granted after January 1, 2003, SFAS 123R had minimal impact upon adoption effective January 1, 2006.

Determining Fair Value Under SFAS No. 123R

Valuation and Amortization Method. The Company estimates the fair value of share-based awards granted using the Black-Scholes-Merton valuation model. The fair value of all awards is amortized on a straight-line
basis over the requisite service periods, which are generally the vesting periods.



8



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

Expected Life. The expected life of awards granted represents the period of time that stock options are
expected to be outstanding. The Company determines the expected life using the simplified method in accordance with Staff Accounting Bulletin No. 107 for all stock options issued with ten-year grant expiration. An expected life of
five years was utilized for all stock options with five-year grant expiration.

Expected Volatility. Using the Black-Scholes-Merton
valuation model, the Company estimates the volatility of its common shares at the date of grant based on its historical volatility.

Risk-Free Interest Rate. The Company assumes a risk-free interest rate of 5.0% in the Black-Scholes-Merton option valuation model, which approximates the implied yield currently available on U.S. Treasury zero-coupon issues with an
equivalent remaining term equal to the expected life of the award.

Expected Dividend Yield. The Company has not paid any cash
dividends on its common shares and does not anticipate paying any cash dividends in the foreseeable future. Consequently, a dividend yield of zero is utilized in the Black-Scholes-Merton valuation model.

Expected Forfeitures. To date the Company has had limited forfeitures and thus has not included expected forfeitures in determining compensation
expense.

The fair value of each option grant is estimated on the date of grant using the Black-Scholes-Merton valuation pricing model.
During the first quarter of 2006 and 2005, we granted 280,000 and 2,500 stock options, respectively. A summary of the weighted average assumptions and results for stock options granted during the three months ended March 31, 2006 and 2005 are
as follows:



|                                                                |  |                                     |      |   |      |   |      |  
|--------------------------------------------------------------- |  | ----------------------------------- | ---- | - | ---- | - | ---- | -
|                                                                |  | For the Three MonthsEnded March 31, |     
|                                                                |  | 2006                                |      |   | 2005 |  
|Expected life (in years)                                        |  |                                     | 6.5  |   |      |   | 5.0  |  
|Expected volatility                                             |  |                                     | 42.0 | % |      |   | 42.0 | %
|Risk-free interest rate                                         |  |                                     | 5.0  | % |      |   | 5.0  | %
|Expected dividend yield                                         |  |                                     | 0.0  | % |      |   | 0.0  | %
|Expected forfeiture rate                                        |  |                                     | 0.0  | % |      |   | 0.0  | %
|Weighted average grant date fair value of stock options granted |  | $                                   | 1.57 |   |      | $ | 1.43 |  

Share Based Compensation

For the three months ended March 31, 2006 and 2005, the Company recorded $480,000 and $793,000, respectively, in stock-based compensation expense for
stock options granted using the fair-value method and $8,000 for director fees waived during the quarter. All stock based compensation costs were expensed and not tax effected as the Company currently records no tax expense.

At March 31, 2006, the Company had unvested stock options to purchase 4,994,750 million shares with a weighted average grant date fair value of
$0.98. As of March 31, 2006, the Company had approximately $2.9 million of total unrecognized compensation cost related to unvested stock options, which is expected to be amortized over the following periods:



|     |  |                |      
|---- |  | -------------- | -----
|     |  | (in thousands)
|2006 |  | $              | 1,467
|2007 |  |                | 967  
|2008 |  |                | 357  
|2009 |  |                | 96   
|2010 |  |                | 11   



9



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

The table below reflects the pro-forma impact of stock-based compensation on the Companys net loss and loss per share
had the Company applied SFAS No. 123R to stock options granted prior to January 1, 2003 that vested in 2005 and subsequent periods:



|                                                                 |  |                                         |         |   |      |   |        |  
|---------------------------------------------------------------- |  | --------------------------------------- | ------- | - | ---- | - | ------ | -
|                                                                 |  | For the Three MonthsEnded March 31,     |        
|                                                                 |  | 2006                                    |         |   | 2005 |  
|                                                                 |  | (in thousands, exceptper share amounts) |        
|Net loss, as reported                                            |  | $                                       | (42,910 | ) |      | $ | (7,636 | )
|Cost of compensation expense using fair value (not tax effected) |  |                                         |        |   |      |   | (270   | )
|                                                                 |  |                                         |         |   |      |   |        |  
|Net loss, pro forma                                              |  | $                                       | (42,910 | ) |      | $ | (7,906 | )
|                                                                 |  |                                        
|Net loss per share, as reported                                  |  | $                                       | (0.26   | ) |      | $ | (0.07  | )
|Net loss per share, pro forma                                    |  | $                                       | (0.26   | ) |      | $ | (0.07  | )

Stock Option Activity

The following table summarizes the changes and option exercise prices for stock options under the Companys Stock Option Plan for three months ended March 31, 2006:



|                                                  |  |                              |      |  |                                    |  |                                              |  |   |     
|------------------------------------------------- |  | ---------------------------- | ---- |  | ---------------------------------- |  | -------------------------------------------- |  | - | ----
|                                                  |  | Number ofShares Under Option |      |  | Weighted AverageExercise Price (1) |  | WeightedAverageGrant DateFair Valueper Share
|                                                  |  |                              | CDN$ |  | US$                                | 
|Stock options outstanding as of December 31, 2005 |  | 17,500,600                   |      |  | 3.02                               |  | 2.04                                         |  | $ | 1.24
|Stock options granted                             |  | 280,000                      |      |  | 5.01                               |  | 4.32                                         |  | $ | 1.57
|Stock options exercised (2)                       |  | (2,023,200                   | )    |  | 2.76                               |  | 1.80                                         |  | $ | 1.43
|                                                  |  |                              |      |  |                                    |  |                                              |  |   |     
|Stock options outstanding as of March 31, 2006    |  | 15,757,400                   |      |  | 3.07                               |  | 2.13                                         |  | $ | 1.22
|                                                  |  |                              |      |  |                                    |  |                                              |  |   |     
|Stock options exercisable as of March 31, 2006    |  | 10,762,650                   |      |  | 2.85                               |  | 1.88                                         |  | $ | 1.33
|                                                  |  |                              |      |  |                                    |  |                                              |  |   |     

---

|(1) | Stock option grants are denominated in CDN$. U.S. dollar equivalent was calculated at the exchange rate that existed on the date of grant.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes 1,131,106 stock options forfeited due to cashless exercise.
|--- | --------------------------------------------------------------------

As of March 31, 2006, the aggregate intrinsic value of outstanding stock options was $33.6 million, and the remaining weighted average contractual life was 1.6 years. As of March 31, 2006, the aggregate
intrinsic value of outstanding exercisable stock options was $8.1 million, and the remaining weighted average contractual life was 0.7 years.



|                                                 |  |                                     |       |      |   |      
|------------------------------------------------ |  | ----------------------------------- | ----- | ---- | - | -----
|                                                 |  | For the Three MonthsEnded March 31,
|                                                 |  | 2006                                |       | 2005
|                                                 |  | (in thousands)                     
|Total fair value of stock options issued         |  | $                                   | 440   |      | $ | 14   
|Total intrinsic value of stock options exercised |  | $                                   | 3,710 |      | $ | 2,991



10



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

The following table summarizes the range of exercise prices for stock options outstanding and exercisable as
of March 31, 2006:



|                 |             |                                      |             |                 |  |                   
|---------------- | ----------- | ------------------------------------ | ----------- | --------------- |  | ------------------
|Exercise Prices  |             | Number of Shares Under Stock Options |             | Expiration Date
|                 | Outstanding |                                      | Exercisable |                
|CDN$2.76 ($1.80) |             | 8,951,400                            |             | 8,951,400       |  | July 13, 2006     
|CDN$2.81 ($1.80) |             | 700,000                              |             | 525,000         |  | April 29, 2007    
|CDN$3.70 ($2.73) |             | 725,000                              |             | 181,250         |  | April 20, 2009    
|CDN$3.41 ($2.47) |             | 4,410,000                            |             | 1,102,500       |  | August 4, 2009    
|CDN$3.50 ($2.84) |             | 345,000                              |             |                |  | June 24, 2010     
|CDN$3.40 ($2.76) |             | 50,000                               |             |                |  | June 28, 2010     
|CDN$3.25 ($2.74) |             | 150,000                              |             |                |  | September 7, 2010 
|CDN$4.00 ($3.42) |             | 40,000                               |             |                |  | September 20, 2010
|CDN$4.80 ($3.86) |             | 10,000                               |             | 2,500           |  | March 1, 2010     
|CDN$4.30 ($3.54) |             | 21,000                               |             |                |  | April 4, 2010     
|CDN$4.50 ($3.81) |             | 75,000                               |             |                |  | October 18, 2015  
|CDN $5.01($4.53) |             | 280,000                              |             |                |  | January 16, 2016  
|                 |             |                                      |             |                 |  |                   
|                 |             | 15,757,400                           |             | 10,762,650      |  |                   
|                 |             |                                      |             |                 |  |                   

9. Loss per Share

In accordance with the provisions of SFAS No. 128, basic earnings per share is computed on the basis of the weighted average number of common shares outstanding during the periods. Diluted earnings per share is
computed based upon the weighted average number of common shares plus the assumed issuance of common shares for all potentially dilutive securities. Diluted amounts are not included in the computation of diluted loss per share, as such would be
anti-dilutive.



|                                                              |  |                                                    |             |   |      |   |             |  
|------------------------------------------------------------- |  | -------------------------------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                              |  | For the Three Months Ended March 31,               |            
|                                                              |  | 2006                                               |             |   | 2005 |  
|                                                              |  | (in thousands, except share and per share amounts) |            
|Basic and diluted loss per share and shares outstanding:      |  |                                                    |             |   |      |   |             |  
|Net loss                                                      |  | $                                                  | (42,910     | ) |      | $ | (7,636      | )
|Weighted average common shares outstanding                    |  |                                                    | 164,796,868 |   |      |   | 113,788,198 |  
|Basic and diluted loss per share                              |  | $                                                  | (0.26       | ) |      | $ | (0.07       | )
|                                                              |  |                                                   
|Common shares excluded from the denominator as anti-dilutive: |  |                                                    |             |   |      |   |             |  
|Stock options                                                 |  |                                                    | 15,757,400  |   |      |   | 23,228,600  |  
|Warrants                                                      |  |                                                    | 2,970,313   |   |      |   | 4,997,288   |  
|Convertible debentures                                        |  |                                                    | 6,849,315   |   |      |   | 6,849,315   |  
|Liability to be settled by issuance of common shares (1)      |  |                                                    | 2,098,304   |   |      |   |            |  
|                                                              |  |                                                    |             |   |      |   |             |  
|Total                                                         |  |                                                    | 27,675,332  |   |      |   | 35,075,203  |  
|                                                              |  |                                                    |             |   |      |   |             |  

---

|1. | Assumes conversion of liability to be settled by issuance of common shares for the Senior Secured Notes at a March 31, 2006 closing price of CDN$4.97 per common share.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

10. Common Stock

On
February 3, 2006, the Company issued 21,948 common shares valued at $84,000 upon exercise of warrants at CDN$4.65 per share issued in connection with the sale of the Convertible Senior Debentures.

On March 20, 2006, the Company issued 152,299 common shares valued at $606,000 (CDN$714,286) based upon a five-day weighted average trading price of
CDN$4.69 per share upon the six-month anniversary of the private placement of $10.0 million Senior Secured Notes.

On March 31, 2006,
in connection with Gastars June 2005 purchase of the GeoStar Acquisition Properties, the Company issued to GeoStar as part of the final purchase price adjustment 548,128 common shares valued at CDN$4.50 per share, or $2.1 million.



11



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

During the three months ended March 31, 2006, pursuant to the Companys Stock Option Plan, the
Company issued 892,094 commons shares in connection with the cashless exercise of stock options.

11. Warrants

In February 2006, the Company issued 21,948 common shares upon exercise of warrants related to the Convertible Senior Debentures, resulting in total
warrants outstanding at March 31, 2006 of 2,970,313 warrants.

12. Commitments and Contingencies

Litigation

The Company is party to various
litigation matters arising out of the normal course of business. The ultimate outcome of each of these matters cannot presently be determined, nor can the liability that could potentially result from an adverse outcome be reasonably estimated at
this time. The Company does not expect that the outcome of these proceedings will have a material adverse effect on its financial position or results of operations. The more significant litigation matters are summarized below.

Estate of Virgil Sparks and Oil Wells of Kentucky, Inc. vs. First Sourcenergy Group Inc. and Geostar Corporation Arbitration. In August 2002, FSG,
a wholly owned Company subsidiary, was a named party to this arbitration proceeding. The dispute involves historical dealings with the development of an Authority to Prospect (ATP) Area in Queensland, Australia, as well as an ancillary
agreement. The formal arbitration is in discovery stages. FSG and GeoStar have moved to dismiss the arbitration on the grounds of a claimed prior settlement and release agreement. FSG and GeoStar are vigorously defending the arbitration, and firmly
believe that its position is sound and intends to continue to defend vigorously against the claim. Further, FSGs interest in ATP 560 were transferred from FSG to a third party in 2001, the result of which means that, although FSG is a named
defendant, the third party and GeoStar would bear primary liability from this arbitration action.

Western Gas Resources, Lance oil and
Gas Company, Inc. and Williams Production RMT Company vs. First Sourcenergy Wyoming, Inc. and First Sourcenergy Group, Inc.On May 3, 2005, FSW and FSG, both wholly owned Company subsidiaries, were party to a complaint concerning a June
2002 Lease Exchange and Purchase Agreement between certain of the parties. The issue involves a certain natural gas gathering agreement and its applicability to some of the properties exchanged under the June 2002 Agreement. A formal response to the
complaint was filed in June 2005. Discovery on this matter is just beginning, and as such it is premature to assess a probability of success in defense of this action or of the Companys exposure if liability were to be found. The Company
believes that it has multiple strong defenses to this action and intends to continue to vigorously defend against the claim.

Navasota
Resources L.P. vs. First Source Texas, Inc., First Source Gas L.P. and Gastar Exploration Ltd. (Cause No. 0-05-451) District Court of Leon County, Texas 12thJudicial District.This lawsuit contends that the Company breached Navasotas preferential right to purchase 33.33% of the
Companys interest in certain natural gas and oil leases located in Leon and Robertson Counties sold to Chesapeake Energy Corporation pursuant to a transaction closed November 4, 2005. The preferential right claimed is under an operating
agreement dated July 7, 2000. The Company contends, among other things, that Navasota neither properly nor timely exercised any preferential right election it may have had with respect to the inter-dependent Chesapeake transaction. This
litigation matter is currently in the discovery stage and the Company intends to vigorously defend against the claim.

East Texas
Lease Dispute. Certain members of a family from which leases were obtained claim to own unleased mineral interests in the same tract covering approximately 2,600 gross acres (1,500 net disputed acres) in Leon County, Texas on which the
Companys Lone Oak Ranch Well No. 1 is drilled. These family members have demanded an accounting of the revenue and expenses on the drilled well.



12



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

Based on the accounting, there does not appear to be a basis for any adverse claim against the Company that would give rise to
a monetary damage award at this time. However, the existence of unleased mineral interests in this tract could adversely impact future development of the tract. The Company intends to vigorously defend against this claim.

Burning Rock Energy, LLC, et al vs. First Sourcenergy Wyoming, Inc. (now Gastar Exploration USA, Inc.), et al.Burning Rock contends in this 2006
lawsuit that Gastar and the operator of certain Wyoming properties were obligated under a January 1, 2004 Exchange Agreement to make lease maintenance payments on certain leases to be assigned to Burning Rock under the Exchange Agreement. The
case is in the discovery phase and the Company intends to vigorously defend against the claim.

Commitments

In March 2006, the Company entered into an agreement with a drilling contractor to provide contracted drilling services in the Hilltop Area of East Texas
for a three year period at agreed upon day rates. The Company made an initial payment of $1.0 million upon execution of the agreement and is required to make a second advance payment of $1.0 million upon rig delivery, which is anticipated prior to
year end 2006. The advance payments will be amortized over the three-year term of the agreement. The Company is required to pay the drilling contractor a minimum of $6.3 million per year in drilling day rate fees, net of the amortization of the
advance payments, during the term of the agreement.

13. Differences between Canadian and U.S. Generally Accepted Accounting Principles

The Condensed Consolidated Financial Statements have been prepared in accordance with US GAAP. United States principles differ from Canadian principles
as follows:

Reconciliation of Net Loss under US GAAP to Canadian GAAP

Condensed Consolidated Statement of Operations  Canadian GAAP



|                                                              |  |                                         |         |   |      |   |        |  
|------------------------------------------------------------- |  | --------------------------------------- | ------- | - | ---- | - | ------ | -
|                                                              |  | For the Three MonthsEnded March 31,     |        
|                                                              |  | 2006                                    |         |   | 2005 |  
|                                                              |  | (in thousands, exceptper share amounts) |        
|Net loss in accordance with U.S. principles                   |  | $                                       | (42,910 | ) |      | $ | (7,636 | )
|                                                              |  |                                        
|Impact of Canadian principles:                                |  |                                         |         |   |      |   |        |  
|Depreciation, depletion and amortization (1)(4)               |  |                                         | (2,714  | ) |      |   | (410   | )
|Natural gas and oil impairment (4)                            |  |                                         | 37,302  |   |      |   | 4,410  |  
|Mineral resource properties (3)                               |  |                                         | 156     |   |      |   | 29     |  
|Accretion expense on convertible notes (2)                    |  |                                         | (14     | ) |      |   | (14    | )
|Amortization expense - deferred charges (5)(6)                |  |                                         | (764    | ) |      |   | (161   | )
|Interest - debt discount (5)(6)                               |  |                                         | 764     |   |      |   | 161    |  
|                                                              |  |                                         |         |   |      |   |        |  
|Net adjustments                                               |  |                                         | 34,730  |   |      |   | 4,015  |  
|                                                              |  |                                         |         |   |      |   |        |  
|Net loss in accordance with Canadian principles               |  | $                                       | (8,180  | ) |      | $ | (3,621 | )
|                                                              |  |                                         |         |   |      |   |        |  
|Loss per common share in accordance with Canadian principles: |  |                                         |         |   |      |   |        |  
|Basic and diluted                                             |  | $                                       | (0.05   | ) |      | $ | (0.03  | )
|                                                              |  |                                         |         |   |      |   |        |  



13



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

Condensed Consolidated Statements of Operations  Canadian GAAP



|                                                     |  |                                                    |             |   |      |   |             |  
|---------------------------------------------------- |  | -------------------------------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                     |  | For the Three Months Ended March 31,               |            
|                                                     |  | 2006                                               |             |   | 2005 |  
|                                                     |  | (in thousands, except per share and share amounts) |            
|REVENUES                                             |  | $                                                  | 6,623       |   |      | $ | 4,731       |  
|                                                     |  |                                                   
|EXPENSES:                                            |  |                                                    |             |   |      |   |             |  
|Lease operating, transportation and selling expenses |  |                                                    | 1,960       |   |      |   | 1,315       |  
|Depreciation, depletion and amortization (4)         |  |                                                    | 7,023       |   |      |   | 3,100       |  
|Accretion on asset retirement obligation             |  |                                                    | 57          |   |      |   | 19          |  
|General and administrative expenses                  |  |                                                    | 2,519       |   |      |   | 1,765       |  
|                                                     |  |                                                    |             |   |      |   |             |  
|LOSS FROM OPERATIONS                                 |  |                                                    | (4,936      | ) |      |   | (1,468      | )
|                                                     |  |                                                   
|Interest expense (5)(6)                              |  |                                                    | (3,772      | ) |      |   | (2,167      | )
|Investment income                                    |  |                                                    | 527         |   |      |   | 40          |  
|Foreign exchange gain                                |  |                                                    | 1           |   |      |   | (26         | )
|                                                     |  |                                                    |             |   |      |   |             |  
|LOSS BEFORE INCOME TAX                               |  |                                                    | (8,180      | ) |      |   | (3,621      | )
|Provision for income taxes (7)                       |  |                                                    |            |   |      |   |            |  
|                                                     |  |                                                    |             |   |      |   |             |  
|NET LOSS                                             |  | $                                                  | (8,180      | ) |      | $ | (3,621      | )
|                                                     |  |                                                    |             |   |      |   |             |  
|NET LOSS PER SHARE:                                  |  |                                                    |             |   |      |   |             |  
|Basic and diluted                                    |  | $                                                  | (0.05       | ) |      | $ | (0.03       | )
|                                                     |  |                                                    |             |   |      |   |             |  
|WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:          |  |                                                    |             |   |      |   |             |  
|Basic and diluted                                    |  |                                                    | 164,796,868 |   |      |   | 113,788,198 |  
|                                                     |  |                                                    |             |   |      |   |             |  

Condensed Consolidated Balance Sheet (US GAAP and Canadian GAAP)



|                                                     |  |                      |         |                         |   |          |  |              |         |  |   |        
|---------------------------------------------------- |  | -------------------- | ------- | ----------------------- | - | -------- |  | ------------ | ------- |  | - | -------
|                                                     |  | As of March 31, 2006 |         | As of December 31, 2005
|                                                     |  | U.S.GAAP             |         | CanadianGAAP            |   | U.S.GAAP |  | CanadianGAAP
|                                                     |  | (in thousands)      
|ASSETS                                               |  |                      |         |                         |   |          |  |              |         |  |   |        
|                                                     |  |                      |         |                        
|Current assets                                       |  | $                    | 54,360  |                         | $ | 54,360   |  | $            | 69,468  |  | $ | 69,468 
|Deferred charges (5)(6)                              |  |                      | 4,564   |                         |   | 19,419   |  |              | 4,922   |  |   | 20,541 
|Cash call receivable                                 |  |                      | 2,065   |                         |   | 2,065    |  |              | 391     |  |   | 391    
|Property and equipment, net (1) (3) (4)              |  |                      | 136,677 |                         |   | 185,234  |  |              | 165,347 |  |   | 179,158
|                                                     |  |                      |         |                         |   |          |  |              |         |  |   |        
|Total assets                                         |  | $                    | 197,666 |                         | $ | 261,078  |  | $            | 240,128 |  | $ | 269,558
|                                                     |  |                      |         |                         |   |          |  |              |         |  |   |        
|LIABILITIES AND SHAREHOLDERS EQUITY                 |  |                      |         |                         |   |          |  |              |         |  |   |        
|                                                     |  |                      |         |                        
|Current liabilities                                  |  | $                    | 13,000  |                         | $ | 13,000   |  | $            | 13,942  |  | $ | 13,942 
|Senior secured notes (6)                             |  |                      | 58,297  |                         |   | 73,000   |  |              | 57,546  |  |   | 73,000 
|Subordinated, unsecured notes payable (5)            |  |                      | 3,097   |                         |   | 3,250    |  |              | 3,085   |  |   | 3,250  
|Convertible senior debentures (2)                    |  |                      | 30,000  |                         |   | 29,796   |  |              | 30,000  |  |   | 29,782 
|Asset retirement obligation                          |  |                      | 3,615   |                         |   | 3,615    |  |              | 3,558   |  |   | 3,558  
|Liability to be settled by issuance of common shares |  |                      | 8,498   |                         |   | 8,498    |  |              | 11,221  |  |   | 11,221 
|Shareholders equity (2)                             |  |                      | 81,159  |                         |   | 129,919  |  |              | 120,776 |  |   | 134,805
|                                                     |  |                      |         |                         |   |          |  |              |         |  |   |        
|Total liabilities and shareholders equity           |  | $                    | 197,666 |                         | $ | 261,078  |  | $            | 240,128 |  | $ | 269,558
|                                                     |  |                      |         |                         |   |          |  |              |         |  |   |        



14



---

##### Table of Contents

GASTAR EXPLORATION LTD. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (Continued)

(Unaudited)

Reconciliation of Shareholders Equity under US GAAP to Canadian GAAP:



|                                                             |  |                 |         |      |   |        
|------------------------------------------------------------ |  | --------------- | ------- | ---- | - | -------
|                                                             |  | As of March 31,
|                                                             |  | 2006            |         | 2005
|                                                             |  | (in thousands) 
|Shareholders equity, in accordance with U.S. principles     |  | $               | 81,159  |      | $ | 120,776
|Convertible notes, beneficial conversion feature (2)         |  |                 | 204     |      |   | 218    
|Mineral resource properties (3)                              |  |                 | 298     |      |   | 141    
|Natural gas and oil properties (1)(4)                        |  |                 | 48,258  |      |   | 13,670 
|                                                             |  |                 |         |      |   |        
|Shareholders equity, in accordance with Canadian principles |  | $               | 129,919 |      | $ | 134,805
|                                                             |  |                 |         |      |   |        

---

|(1) | In accordance with U.S. principles, the Company recognizes revenue and expenses on the income statement without regard to levels of commercial production and calculated and reported
depletion on the income statement. For Canadian principles, since the Company had not reached commercial levels of production, it was considered to be in the pre-production stage. While in the pre-production stage, the Company netted their natural
gas and oil revenue and lease operating expenses against natural gas and oil properties on the balance sheet and did not record depletion on their natural gas and oil properties. The Company was in the pre-production stage until June 30, 2002.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | In accordance with U.S. principles, the amount of Convertible Senior Debentures is recognized as debt and is offset by the value attributable to the beneficial conversion feature.
The value of the warrants attached to debt as well as the value of the conversion feature of the convertible debt is recognized as paid-in capital in Shareholders Equity. The amortization of the beneficial conversion feature is amortized over
the term of the related convertible notes. For Canadian principles, these convertible notes are considered to be compound financial instruments and the liability component and the equity component must be presented separately as determined at
initial recognition.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | In accordance with U.S. principles, expenditures on mineral resource properties are expensed. For Canadian principles, the Company capitalizes expenditures on mineral resource
properties.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | In accordance with U.S. principles, a ceiling test is applied to ensure the unamortized capitalized costs in each cost center do not exceed the sum of the present value, discounted
at 10 percent, of the estimated unescalated future net operating revenue from proved reserves plus unimpaired unproved property costs less future development costs, related production costs, abandonment and reclamation costs and applicable taxes, as
determined by independent engineers. For Canadian principles, the Company adopted the new Canadian guideline AcG-16 in 2003, in which a similar ceiling test calculation is performed with the exception that cash flows from proved reserves are
undiscounted and utilize forecast pricing, based on sales prices achievable under existing contracts and posted average reference prices in effect between the end of the year and the finalization of the year end audit and current costs to determine
whether impairment exists. Any impairment amount is measured using the fair value of proved and probable reserves. Unproved properties are tested separately for impairment.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In computing its consolidated net loss for US GAAP purposes, the Company recorded a write down of properties in 2000, 2001, 2002, 2003, 2004, 2005 and
2006 as a result of the application of the US GAAP ceiling test. For Canadian principles, the Company recorded a write down in 2002 and 2003 only. Therefore, the depletion base of unamortized capitalized costs is less for US GAAP purposes.

Effective January 1, 2004, the Canadian Accounting Standards Board amended the Full Cost Accounting Guideline. Under Canadian
GAAP, depletion charges are calculated by reference to proved reserves estimated using estimated future prices and costs. Under US GAAP, depletion charges are calculated by reference to proved reserves estimated using constant prices.



|(5) | For U.S. principles, the value of the warrants is allocated based on relative fair values and is netted against the debt and is amortized as interest expense. For Canadian
principles, the fair value of the warrants are recorded as a deferred charge and amortized over the life of the note.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | In accordance with U.S. principles, debt discount is netted against the debt and not deferred as a financing cost. The debt discount is amortized as interest expense using the
interest method. For Canadian principles, the fair value of the debt discount is recorded as a deferred charge and amortized over the life of the note.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | There are no tax effects as the Company currently is not taxable and a valuation allowance has been recorded for the balance of the deferred tax assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

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

The following discussion and analysis should be read in conjunction with accompanying consolidated financial statements and related notes included elsewhere in this Form 10-Q. It contains forward looking statements that reflect our
future plans, estimates, beliefs and expected performance. The forward looking statements are dependent upon events, risks and uncertainties that may be outside our control. Our actual results could differ materially from those discussed in these
forward looking statements. Factors that could cause or contribute to such differences include, but are not limited to, market prices for natural gas and oil, economic and competitive conditions, regulatory changes, estimates of proved reserves,
potential failure to achieve production from development projects, capital expenditures and other uncertainties, as well as those factors discussed below in this Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31,
2005, particularly in Risk Factors and Cautionary Notes Regarding Forward Looking Statements, all of which are difficult to predict. In light of these risks, uncertainties and assumptions, the forward looking events discussed
may not occur.

Overview

We are an
independent energy company engaged in the exploration, development and production of natural gas and oil in the United States and Australia. Our principal business activities include the identification, acquisition, and subsequent exploration and
development of natural gas and oil properties. Our emphasis is on prospective deep structures identified through seismic and other analytical techniques as well as unconventional natural gas reserves, such as coal bed methane, or CBM. We currently
are pursuing conventional natural gas exploration in the Deep Bossier play in the Hilltop area in East Texas and the Appalachian Basin in West Virginia. Our primary CBM properties are in the United States in the Powder River Basin and in the
Gunnedah and Gippsland Basins of Australia.

Recent Activities

Hilltop Area, East Texas

During the three months ended March 31, 2006, we continued our exploratory drilling program
in the Hilltop area of East Texas. In March 2006, we placed the Donelson #1 (100% working interest) and #2 (100% working interest) wells on production. The Donelson #1 is producing from the lower Bossier formation, while the Donelson #2 is producing
from the Knowles formation.

During the quarter, drilling commenced on the Wildman Trust #1 (67% working interest) in the Hilltop area.
This well has been drilled to a total depth of 15,750 feet. The well encountered a series of upper Bossier sands that appear productive based on log analysis and drilling shows between the depths of 14,000 and 15,590 feet. We have started completion
operations on the well with initial production expected by June 2006.

Gastar anticipates spudding two additional Bossier wells within the
near future. The John Parker #1 well (42% working interest) will be drilled to a middle Bossier target with an estimated total depth of 17,500 feet. This well will be located on the northwestern portion of our leasehold position and is in a
structural position projected to be similar to recent successful wells drilled in close proximity. The Wildman Trust #2 (56% working interest) well will be drilled to a lower Bossier target with an estimated total depth of 19,200 feet. This well
will be drilled to test the same lower Bossier series of sands that are productive in Gastars Donelson #1 well in addition to upper Bossier sands found in the Wildman Trust #1 well.

Gastars operational plans for the deep Bossier play for the remainder of 2006 include the drilling of at least two additional deep Bossier wells
following the John Parker #1 and the Wildman Trust #2 wells and the anticipated completion of a large scale 3-D seismic survey that will cover the majority of Gastars acreage position in the Hilltop area.



16



---

##### Table of Contents

PEL 238, Gunnedah Basin, New South Wales, Australia.

We have a 35% interest in PEL 238, a CBM property covering approximately 2.0 million gross acres (700,000 net acres), located in the Gunnedah Basin
of New South Wales approximately 250 miles northwest of Sydney, Australia,. During the three months ended March 31, 2006, we and our joint venture partners continued our drilling and completion program that started in 2003.

In the first quarter of 2006, the operator spudded two of nine new vertical coal seam natural gas wells to be drilled within the Bohena Project Area. The
drilling and completion program will consist of the drilling and fracture stimulation of eight closely spaced new production wells on approximately 40-acre well spacing in close proximity to an existing well and the drilling of a pressure monitoring
well some distance from the production pilot well. The pressure monitoring well is located 2.2 kilometers (1.4 miles) north of the existing well to assist in determining the extent of in-seam permeability communication. The eight new wells will be
perforated in the Bohena coal seam and then hydraulically fracture stimulated before being placed into test production. The closely spaced nine-spot production pilot is designed to accelerate dewatering of the thick Bohena coal seam and
to achieve commercial natural gas production rates in a shorter period than would be possible for an isolated well or for wells drilled on wider spacing.

EL 4416, Gippsland Basin, Victoria, Australia

We have a 75% interest in the CBM rights in EL 4416, an approximate
1.1 million gross acre property (825,000 net acres), covering a substantial portion of the onshore Gippsland Basin. The property is located east of Melbourne in the State of Victoria, Australia. Subsequent to the end of the first quarter of
2006, we began initial long-term testing of the first of two wells recently completed on EL 4416. We plan to initiate testing on the second well within the second quarter of 2006 and will monitor the performance of the wells to evaluate the
viability of commercial CBM production from this property.

Results of Operations

The following is a comparative discussion of the results of operations for the three months ended March 31, 2006 and 2005. It should be read in
conjunction with the consolidated financial statements and the related notes and other information included elsewhere in this Form 10-Q.

Net loss. We reported a net loss attributable to common shares for the three months ended March 31, 2006 of $42.9 million, compared to a net loss of $7.6 million for the three months ended March 31, 2005.

Revenues. Substantially all of our revenues are derived from the production of natural gas in the United States. We reported revenues of $6.6
million for the three months ended March 31, 2006, up from $4.7 million for the comparable period in 2005. This increase was attributable to the commencement of production of natural gas from several new wells in East Texas in 2005 and early
2006, including the commencement of production from the Lone Oak Ranch #1 and Greer #1 in mid-2005 and the Donelson #1 and #2 in early 2006, additional production from new CBM wells drilled in the Powder River Basin and higher prices for both
natural gas and oil. These increases were offset by natural production declines for wells drilled in 2004 and 2005. Of the increase in revenues, 42% was attributed to higher production rates and 58% resulted from price increases.



17



---

##### Table of Contents

Natural Gas and Oil Production and Average Sales Prices. Natural gas represents substantially all
of our production. The table below sets forth production and sales information for the periods indicated:



|                      |  |                                     |       |      |   |      
|--------------------- |  | ----------------------------------- | ----- | ---- | - | -----
|                      |  | For the Three MonthsEnded March 31,
|                      |  | 2006                                |       | 2005
|Production:           |  |                                     |       |      |   |      
|Natural gas (MMcf)    |  |                                     | 993.3 |      |   | 849.0
|Oil (MBbls)           |  |                                     | 0.3   |      |   | 0.7  
|Total (MMcfe)         |  |                                     | 994.9 |      |   | 853.2
|                      |  |                                    
|MMcfe per day         |  |                                     | 11.1  |      |   | 9.5  
|                      |  |                                    
|Average sales prices: |  |                                     |       |      |   |      
|Natural gas (per Mcf) |  | $                                   | 6.65  |      | $ | 5.53 
|Oil (per Bbl)         |  | $                                   | 62.49 |      | $ | 48.80

Lease operating, transportation and selling. We reported expenses for lease operating,
transportation and selling of $2.0 million for the three months ended March 31, 2006, up from $1.3 million for the comparable period in 2005. This increase was attributable to higher production volumes and an increase in the number of producing
wells. Our lease operating expense per Mcfe increased to $1.97 per Mcfe during the first three months of 2006 from $1.54 per Mcfe for the comparable period in 2005. The increase in per Mcfe cost primarily was the result of higher Texas fixed fee
natural gas plant treatment costs.

Depletion, depreciation and amortization.We reported depletion, depreciation and amortization
(DD&A) of $4.3 million for the three months ended March 31, 2006, up from $2.7 million for the comparable period in 2004. DD&A increased primarily due to higher production rates and a higher DD&A rate per unit. Of the
increase in DD&A expense, 28% was attributed to higher production rates and 72% was due to an increase in DD&A rate per unit. The DD&A rate for the period ended March 31, 2006 was $4.33 per Mcfe, compared $3.15 per Mcfe for the
period ended March 31, 2005.

Impairment of natural gas and oil properties.We reported a non-cash ceiling test impairment of
natural gas and oil properties for the three months ended March 31, 2006 of $37.3 million, up from the $4.4 million reported for the comparable period in 2005. This was the result of a decline in natural gas prices from year end 2005, together
with limited first quarter drilling results in East Texas and the related lag in reserve recognition. At March 31, 2006, the natural gas price utilized for ceiling impairment was $7.16 per Mcfe, held constant, a 34% decline from year end 2005
comparable price of $10.80 per Mcf. The decrease in natural gas prices significantly impacted the estimated future net cash flows discounted at 10% of our Wyoming properties. Proved property costs increased by $6.9 million during the three months
ended March 31, 2006. The impairment of natural gas and oil properties for the three months ended March 31, 2005 of $4.4 million was based on a natural gas price of $7.17 per Mcfe, held constant.

Interest and debt related items.We reported interest expense of $3.8 million for the three months ended March 31, 2006, up from $2.2 million
for the comparable period in 2005. This increase was due to an increase in debt outstanding as a result of the issuance of $73.0 million of senior secured notes in June and December 2005, which was partially offset by the repayment of $25.0 million
senior unsecured notes in June 2005.

General and administrative expenses. We reported general and administrative expenses of $2.5
million for the three months ended March 31, 2006, up from $1.8 million for the comparable period in 2005. The increase in general and administrative expenses was primarily due to a higher level of permanent and contract staff and professional
service charges.

Investment income and other. We reported $527,000 in investment income and other for the three months ended
March 31, 2006, up from $40,000 for the comparable period in 2005. This increase was due to investment income earned on the cash balances from the proceeds received as a result of the issuance of common shares in November 2005.



18



---

##### Table of Contents

Liquidity and Capital Resources

For the three months ended March 31, 2006, our cash flow from operations was a deficit of $832,000, and expenditures on natural gas and oil properties totaled $12.8 million. At March 31, 2006, approximately
$45.8 million remained in available cash and cash equivalents for future capital expenditures.

Pursuant to the terms of our senior secured
notes, we have the right, exercisable quarterly to June 16, 2007, to require the original purchasers of the senior secured notes to purchase additional notes in an amount limited to an aggregate of $10.0 million in principal, provided that we
comply with proved plus probable reserve present value discounted at 10%, or PV(10), to net senior secured debt coverage ratio of 2.0:1 and other general covenants and conditions. The PV(10) value is to be based on a third party independent reserve
report utilizing constant pricing based on the lower of current natural gas and oil prices, adjusted for area basis differentials, or $6.00 per Mcf of natural gas and $40.00 per barrel of oil. Utilizing the same reserve pricing criteria above, the
proved plus probable reserves PV(10) (2P PV(10)) to net senior secured notes debt reserve maintenance ratio covenant must be a minimum of 1.5:1 from date of issuance of the notes up to the first anniversary date. On the first anniversary
date of the senior secured notes, the 2P PV(10) reserve ratio maintenance covenant increases to a minimum of 2.5:1, on the second anniversary to 3.0:1 and on the third anniversary and for all test periods thereafter until maturity to 3.5:1. We must
maintain compliance with the reserve ratio covenants at all future quarterly and annual covenant determination dates or be subject to mandatory principal redemptions under certain conditions. The senior secured notes prohibit us from issuing any
debt senior or pari passu to the senior secured notes and may limit our ability to borrow subordinated funds and payment of dividends.

We continually evaluate our capital needs and compare them to our capital resources. To execute our operational plans, particularly our drilling plans in East Texas, additional funds will be needed for acreage acquisition, seismic and other
geologic analysis, drilling, undertaking completion activities and for general corporate purposes. We may have to significantly reduce our drilling and development program if our internally generated cash flow from operations and cash flow from
financing activities are not sufficient to pay debt service, corporate overhead and expenditures associated with our projected drilling and development activities. We expect to fund these expenditures from internally generated cash flow, cash on
hand, the issuance of additional senior secured notes or the issuance of additional equity. We may also attempt to balance future capital expenditures through joint venture development of certain properties with industry partners. We are in the
early stages of exploration and development of our East Texas properties. Amounts and timing of future cash flows is dependent on confirmation of production from recently completed wells, together with the success of currently drilling and to be
drilled wells. We cannot be certain that future funds will be available to fully execute our business plan. During 2005 and continuing into 2006, the availability of capital for companies in the energy industry has been high.

Our 2006 capital expenditure budget is estimated to total $66.0 million, of which $56.0 million is estimated to be spent on conventional natural gas and
oil exploration and development operations, $4.0 is estimated to be spent on CBM projects in the United States and $6.0 is estimated to be spent on CBM projects in Australia. Given the forecasts for natural gas and oil prices, cash on hand,
projected production volume increases and our ability to issue up to an additional $10.0 million of senior secured notes, we believe that sufficient cash will be available to execute our business and operational plans for at least the next 12
months.

We are highly dependent upon natural gas pricing. A material decrease in current and projected natural gas prices could impact our
ability to fund future activities, impair our ability to raise additional capital on acceptable terms and result in a financial covenant default under the senior secured notes, resulting in mandatory principal reduction under certain conditions.
Under the terms of our senior secured notes, the proceeds from asset sales must first be offered to the holders of the senior secured notes as repayment of outstanding debt.



19



---

##### Table of Contents

We currently have no natural gas price financial instruments or hedges in place. Our natural gas
marketing contracts use spot market prices. We may enter into long-term fixed-price natural gas contracts, swap or hedge positions, other gas financial instruments or financial derivatives later in 2006. A senior secured notes covenant
restricts us from hedging more than 50% of future production.

As of March 31, 2006, we were in compliance with all debt covenants.

Off-Balance Sheet Arrangements

As of
March 31, 2006, we had no off-balance sheet arrangements. We have no plans to enter into any off-balance sheet arrangements in the foreseeable future.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with generally principles
generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, contingent assets and liabilities and the related disclosures in
the accompanying condensed consolidated financial statements. Changes in these estimates and assumptions could materially affect our financial position, results of operations or cash flows. Management considers an accounting estimate to be critical
if:



| |  |  | It requires assumptions to be made that were uncertain at the time the estimate was made; and
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Changes in the estimate or different estimates that could have been selected could have a material impact on our consolidated results of operations or financial condition.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Significant accounting policies that we employ and information about the nature of our most critical accounting estimates,
our assumptions or approach used and the effects of hypothetical changes in the material assumptions used to develop each estimate are presented in our Annual Report of Form 10-K for the year ended December 31, 2005.

Item 3.Quantitative and Qualitative Disclosure about Market Risk

Commodity Risk

Our major commodity price risk exposure is to the prices received for our natural gas production. Realized commodity prices
received for our production are the spot prices applicable to natural gas in the region produced. Prices received for natural gas are volatile and unpredictable and are beyond our control. For the three months ended March 31, 2006, a 10% change
in the prices received for natural gas production would have had an approximate $660,000 impact on our revenues. To date, we have not entered into hedge transactions to mitigate our commodity pricing risk.

Interest Rate Risk

The carrying value of our
debt approximates fair value. At March 31, 2006, we had approximately $106.3 million in principal amount of long-term debt of which $73.0 million of the senior secured notes was subject to a floating interest rate of LIBOR plus 6%. A 10%
fluctuation in interest rates would have an approximate $337,000 impact on annual interest expense.



20



---

##### Table of Contents

Currency Translation Risk

Because our revenues and expenses are primarily in U.S. dollars, we have little exposure to currency translation risk, and, therefore, we have no plans in the foreseeable future to implement hedges or financial
instruments to manage international currency changes.

Item 4.Controls and Procedures

Managements Conclusion on the Effectiveness of Disclosure Controls
and Procedures

Our Chief Executive Officer and the Chief Financial Officer performed an evaluation of our disclosure controls and
procedures. As defined in Exchange Act Rule 13a-15(e) and 15d-15(e), disclosure controls and procedures are designed to ensure that information required to be disclosed by us in reports we file or submit under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the SECs rules and forms. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and
procedures were effective as of March 31, 2006 to provided reasonable assurance that the information required to be disclosed by the Company in reports it files under the Exchange Act is recorded, processed, summarized and reported within the
time periods specified in the rules and forms of the SEC. While our disclosure controls and procedures provide reasonable assurance that the appropriate information will be available on timely basis, this assurance is subject to limitations inherent
in any control system, no matter how well it may be designed or administered.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting during the quarter ended March 31, 2006, that materially affected, or is
reasonably likely to materially affect, our internal control over financial reporting.

PART II  OTHER INFORMATION

Item 1.Legal Proceedings

All current legal proceedings are set forth in Note 10 of the
Notes to Consolidated Financial Statements for the three months ended March 31, 2006, included herein.

Item 1A.Risk Factors

In addition to other information set forth in this report, you
should carefully consider the factors discussed in Part I, Item 7, under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005, which could materially affect our business, financial
condition and future results. The risks described in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may
materially adversely affect our business, financial condition and/or operating results.

Item 2.Unregistered Sale of Equity Securities and Use of Proceeds

On
March 31, 2006, in connection with Gastars purchase of the GeoStar Acquisition Properties in June 2005, the Company issued to GeoStar as part of the final purchase price adjustment 548,128 common shares valued at CDN$4.50 per share, or
$2.1 million. The issuance of the shares and unsecured subordinated notes to GeoStar was exempt from registration pursuant to Section 4(2) under the Securities Act.



21



---

##### Table of Contents

Item 3.Default Upon Senior Securities

None

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

None

Item 5.Other Information

None

Item 6.Exhibits

The following is a list of exhibits filed as part of this Form
10-Q. Where so indicated by a footnote, exhibits, which were previously filed, are incorporated herein by reference.



|               |  |                                                                                                           
|-------------- |  | ----------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                               
|31.1           |  | Certification of chief executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.      
|               | 
|31.2           |  | Certification of chief financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.      
|               | 
|32.1           |  | Certification of the chief executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 
|               | 
|32.2           |  | Certification of the chief financial officer pursuant Section 906 of the Sarbanes-Oxley Act of 2002.    

---

| | Filed herewith.
|- | ---------------

| | Furnished herewith.
|-- | -------------------



22



---

##### Table of Contents

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.



|                   |  |                         |  |                                             
|------------------ |  | ----------------------- |  | --------------------------------------------
|                   |  | GASTAR EXPLORATION LTD.
|                   |  |                        
|Date: May 12, 2006 |  | By:                     |  | /s/ J. RUSSELL PORTER                       
|                   |  |                         |  | J. Russell Porter                           
|                   |  |                         |  | President and Chief Executive Officer       
|                   |  |                         |  | (principal executive officer)               
|                   |  |                        
|Date: May 12, 2006 |  | By:                     |  | /s/ MICHAEL A. GERLICH                      
|                   |  |                         |  | Michael A. Gerlich                          
|                   |  |                         |  | Vice President and Chief Financial Officer  
|                   |  |                         |  | (principal financial and accounting officer)



23



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                                                                             
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                 
|3.1            |  | Amended and Restated Articles of Incorporation of Gastar Exploration Ltd. (1)                                                                                                                                                                               
|               | 
|3.2            |  | Bylaws of Gastar Exploration Ltd. (1)                                                                                                                                                                                                                       
|               | 
|4.1            |  | Indenture dated November 12, 2004 between Gastar Exploration Ltd. and CIBC Mellon Trust Company as trustee. (1)                                                                                                                                             
|               | 
|4.2            |  | Form of 9.75% Convertible Senior Unsecured Subordinated Debenture of Gastar Exploration Ltd. (1)                                                                                                                                                            
|               | 
|4.3            |  | Form of placement agent warrant to purchase common shares of Gastar Exploration Ltd. in connection with issuances of 9.75% Convertible Senior Unsecured Subordinated Debenture of Gastar
Exploration Ltd. (1)                                               
|               | 
|4.4            |  | Agency Agreement dated as of November 12, 2004 between Gastar Exploration Ltd. and Westwind Partners Inc. in connection with issuances of 9.75% Convertible Senior Unsecured Subordinated
Debenture of Gastar Exploration Ltd. (1)                          
|               | 
|4.5            |  | Form of Subscription Agreement for U.S. purchasers of 9.75% Convertible Senior Unsecured Subordinated Debenture of Gastar Exploration Ltd. (1)                                                                                                              
|               | 
|4.6            |  | Form of Subscription Agreement for U.S. purchasers of 9.75% Convertible Senior Unsecured Subordinated Debenture of Gastar Exploration Ltd. (1)                                                                                                              
|               | 
|4.7            |  | Securities Purchase Agreement dated as of June 17, 2005, by and among Gastar Exploration Ltd. and the purchasers named therein for the purchase of $63.0 million in principal amount of Senior
Secured Notes. (1)                                           
|               | 
|4.8            |  | Form of Senior Secured Note dated as of June 17, 2005. (1)                                                                                                                                                                                                  
|               | 
|4.9            |  | Registration Rights Agreement dated as of June 17, 2005, by and among Gastar Exploration Ltd. and the purchasers named therein. (1)                                                                                                                         
|               | 
|4.10           |  | Form of Subscription Agreement for U.S. purchasers of common shares of Gastar Exploration Ltd. in a private placement dated June 30, 2005. (1)                                                                                                              
|               | 
|4.11           |  | Form of Subscription Agreement for U.S. purchasers of common shares of Gastar Exploration Ltd. in a private placement dated June 30, 2005. (1)                                                                                                              
|               | 
|4.12           |  | Placement agent warrant to purchase 510,525 common shares of Gastar Exploration Ltd. in connection with the sale of $15.0 million in principal amount of 15% subordinated notes in October
2004. (1)                                                        
|               | 
|4.13           |  | Placement agent warrant to purchase 1,989,475 common shares of Gastar Exploration Ltd. in connection with the sale of $10.0 million in principal amount of 15% subordinated notes in October
2004. (1)                                                      
|               | 
|4.14           |  | Form of 10% subordinated note issued June 2004. (1)                                                                                                                                                                                                         
|               | 
|4.15           |  | Form of warrant to purchase common shares of Gastar Exploration Ltd. issued in connection with the sale of 10% subordinated notes in June 2004. (1)                                                                                                         
|               | 
|4.16           |  | Form of warrant to purchase common shares of Gastar Exploration Ltd. issued in connection with a private placement of working interests in 2002. (1)                                                                                                        
|               | 
|4.17           |  | Agreement between Gastar Exploration Ltd. and GeoStar Corporation dated August 11, 2005. (1)                                                                                                                                                                
|               | 
|4.18           |  | First Amendment dated September 6, 2005 to Securities Purchase Agreement dated as of June 17, 2005, by and among Gastar Exploration Ltd. and the purchasers named therein for the purchase of
$63.0 million in principal amount of Senior Secured Notes. (1)
|               | 
|4.19           |  | Common Share Purchase Agreement between Gastar Exploration Ltd. and Chesapeake Energy Corporation dated November 4, 2005. (1)                                                                                                                               
|               | 
|4.20           |  | Registration Rights Agreement between Gastar Exploration Ltd. and Chesapeake Energy Corporation dated November 4, 2005. (1)                                                                                                                                 
|               | 
|4.21           |  | Facsimile of common share certificate of the Company. (1)                                                                                                                                                                                                   
|               | 
|10.1*          |  | The Gastar Exploration Ltd. 2002 Stock Option Plan, dated February 14, 2004, as amended. (1)                                                                                                                                                                
|               | 
|10.2*          |  | Employment Agreement dated March 23, 2005 by and among First Sourcenergy Wyoming, Inc., Gastar Exploration Ltd. and J. Russell Porter. (1)                                                                                                                  
|               | 
|10.3*          |  | Employment Agreement dated April 26, 2005 by and among First Sourcenergy Wyoming, Inc., Gastar Exploration Ltd. and Michael A. Gerlich. (1)                                                                                                                 



24



---

##### Table of Contents

|       |  |                                                                                                                                                                    
|------ |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.4   |  | Purchase and Sales Agreement between GeoStar Corporation and Gastar Exploration Ltd. covering Wyoming and Montana producing properties dated June 16, 2005. (1)    
|       | 
|10.5   |  | Purchase and Sales Agreement between GeoStar Corporation and Gastar Exploration Ltd. covering Wyoming and Montana non-producing properties dated June 16, 2005. (1)
|       | 
|10.6   |  | Purchase and Sales Agreement between GeoStar Corporation and Gastar Exploration Ltd. covering Texas producing properties dated June 16, 2005. (1)                  
|       | 
|10.7   |  | Purchase and Sales Agreement between GeoStar Corporation and Gastar Exploration Ltd. covering Texas non-producing properties dated June 16, 2005. (1)              
|       | 
|10.8   |  | Participation and Operating Agreement between GeoStar Corporation and Gastar Exploration Ltd. dated June 15, 2001. (1)                                             
|       | 
|10.9   |  | Promissory Note for $15.0 million between GeoStar Corporation and Gastar Exploration Ltd. dated August 11, 2001. (1)                                               
|       | 
|10.10* |  | Form of Gastar officer stock option grant. (2)                                                                                                                     
|       | 
|14.1   |  | Gastar Exploration Ltd. Code of Ethics, adopted effective December 15, 2005. (1)                                                                                   
|       | 
|21.1   |  | Subsidiaries of Gastar Exploration Ltd. (2)                                                                                                                        
|       | 
|31.1   |  | Certification of chief executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                               
|       | 
|31.2   |  | Certification of chief financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                               
|       | 
|32.1   |  | Certification of the chief executive officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                          
|       | 
|32.2   |  | Certification of the chief financial officer pursuant Section 906 of the Sarbanes-Oxley Act of 2002.                                                             

---

|* | Management contract or compensatory plan or arrangement.
|- | --------------------------------------------------------

| | Filed herewith.
|- | ---------------

| | Furnished herewith.
|-- | -------------------

|(1) | Filed as an exhibit to the Companys Registration Statement on Form S-1 (Registration No. 333-127498), as filed with the Securities and Exchange Commission on
January 4, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Filed as an exhibit to the Companys Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------



25