Key Information 1
Key Ratios 1
Table Of Contents 2
List of Tables 5
List of Figures 6
Canadian Oil Sands Trust, Valuation and Financial Data 7
Canadian Oil Sands Trust, Share Price Performance 7
Share Price Performance, Q3, 2008-Q3, 2009 7
Canadian Oil Sands Trust, Key Valuation Metrics 8
Key Valuation Metrics, Q3, 2008-Q3, 2009 8
Canadian Oil Sands Trust, Key Financials Per Share 9
Key Financials Per Share, Q3, 2008-Q3, 2009 9
Canadian Oil Sands Trust, Key Financial Data 10
Key Financial Data, Q3, 2008-Q3, 2009 10
Key Financial Growth Rates, Q3, 2008-Q3, 2009 11
Key Profitability Ratios, Q3, 2008-Q3, 2009 12
Canadian Oil Sands Trust, Quarterly Results of Oil & Gas Operations Per BOE Produced 13
Results of Oil & Gas Operations Per BOE Produced, Q3, 2008-Q3, 2009 13
Results of Oil & Gas Operations Per BOE Growth Rates, Q3, 2008-Q3, 2009 14
Canadian Oil Sands Trust, Quarterly E&P Costs Trends 15
Upstream Capital Expenditure, Q3, 2008-Q3, 2009 15
Canadian Oil Sands Trust, Quarterly Production Trends 16
Canadian Oil Sands TrustTotal Oil and Gas Production 16
Total Crude Oil and Natural Gas Production Trend, Q3, 2008-Q3, 2009 16
Total Crude Oil & Natural Gas Production, By Country/Region, Q3, 2008-Q3, 2009 17
Total Crude Oil and Natural Gas Production Per Share, Q3, 2008-Q3, 2009 18
Canadian Oil Sands TrustCrude Oil Production 19
Total Crude Oil Production Trend, Q3, 2008-Q3, 2009 19
Crude Oil Production, By Country/Region, Q3, 2008-Q3, 2009 20
Canadian Oil Sands Trust, Production and Reserves Trends 21
Total Oil and Gas, Reserves and Production 21
Total Crude Oil and Natural Gas Production and Reserves Trend, 2003-08 21
Total Crude Oil & Natural Gas Production and Reserves By Country/Region, 2003-08 22
Total Crude Oil and Natural Gas Reserve Changes, 2003-08 23
Crude Oil/Liquids Production and Reserve 24
Crude Oil/Liquids Production and Reserve Trend, 2003-08 24
Crude Oil Production and Reserves By Country/Region, 2003-08 25
Crude Oil/Liquids Reserve Changes, 2003-08 26
Total Crude Oil and Natural Gas Reserves Life Index 27
Total Crude Oil and Natural Gas Reserves Life Index, 2003-08 27
Total Crude Oil and Natural Gas Reserves Life Index, By Country/Region, 2003-08 28
Canadian Oil Sands Trust, E&P Costs Trends 29
Allocation of the Upstream Capital Expenditure 29
Upstream Capital Expenditure, 2003-08 29
Acquisition Costs By Country/Region, 2003-08 30
Exploration and Development Costs, By Country/Region, 2003-08 31
Oil and Gas Cost Per Boe, $/boe 32
Oil and Gas Cost Per Boe, $/boe, 2003-08 32
Oil and Gas Cost Per Boe, $/boe, By Country/Region, 2003-08 33
Canadian Oil Sands Trust, Reserve Replacement Ratio 35
Oil and Gas Production Replacement Ratio 35
Oil and Gas Production Replacement Ratio, 2003-08 35
Oil and Gas Production Replacement Ratio, By Country/Region, 2003-08 36
Canadian Oil Sands Trust, Results of Oil & Gas Operations Trend 38
Oil and Gas Revenue and Expenses 38
Oil and Gas Revenue and Expenses, 2003-08 38
Oil and Gas Revenue and Expenses, By Country/Region, 2003-08 39
Oil and Gas Revenue and Expenses, Per Boe 42
Oil and Gas Revenue and Expenses, By Boe, 2003-08 42
Oil and Gas Revenue and Expenses Per Boe, By Country/Region, 2003-08 43
Oil and Gas Performance Metrics 45
Canadian Oil Sands Trust, Land Holdings and Well Data 46
Developed and Undeveloped Acreage 46
Gross and Net Developed and Undeveloped Acreage, 2003-08 46
Gross and Net Developed and Undeveloped Acreage, By Country/Region, 2003-08 47
Recent Developments 49
Strategy and Business Expansion 49
Nov 18, 2008: Alberta Government And Syncrude Sign New Crown Agreement 49
Drilling and Production Updates 49
Mar 17, 2008: Canadian Oil Provides Production Update 49
Jan 29, 2008: Canadian Oil Sands Suspends Production From Syncrude Facility 50
Oct 11, 2007: Canadian Oil Provides Update On Syncrude’s Coker 8-3 50
Financial Announcements 50
Oct 28, 2009: Canadian Oil Sands Reports Net Income Of CAD247 Million In Q3 2009 50
Jul 27, 2009: Canadian Oil Sands Reports Net Income Of CAD46 Million In Q2 2009 51
Apr 30, 2009: Canadian Oil Sands Reports CAD43 Million Net Income In Q1 2009 53
Jan 28, 2009: Canadian Oil Sands Reports Year-End 2008 Results 54
Oct 29, 2008: Canadian Oil Sands Declares Quarterly Distribution 55
Oct 29, 2008: Canadian Oil Sands Reports 3Q 2008 Results 56
Jul 29, 2008: Canadian Oil Sands Declares Quarterly Distribution 57
Jul 29, 2008: Canadian Oil Sands Reports 2Q 2008 Results 57
Apr 28, 2008: Canadian Oil Sands Reports Q1 2008 Results 58
Apr 28, 2008: Canadian Oil Sands Declares Quarterly Distribution 59
Jan 30, 2008: Canadian Oil Sands Declares Quarterly Distribution 59
Jan 30, 2008: Canadian Oil Sands Reports Q4 2007 Results 59
Oct 31, 2007: Canadian Oil Sands Reports Q3 2007 Results 60
Oct 31, 2007: Canadian Oil Sands Declares Quarterly Distribution 61
Jul 24, 2007: Canadian Oil Sands Reports Q2 2007 Results 62
Jul 24, 2007: Canadian Oil Sands Declares Quarterly Distribution 63
Apr 25, 2007: Canadian Oil Sands Declares 33% Increase In Quarterly Distribution 63
Apr 25, 2007: Canadian Oil Sands Reports Q1 2007 Results 63
Jan 29, 2007: Canadian Oil Sands Reports Q4 2006 Results 64
Other Significant Developments 65
Oct 28, 2009: Canadian Oil Sands Announces 2010 Budget 65
Dec 09, 2008: Canadian Oil Sands Announces 2009 Capital Budget 66
Oct 21, 2008: Falling Prices Weakens Oil And Gas Companies 66
Dec 14, 2007: Canadian Oil Sands Announces 2008 Budget 67
Nov 16, 2007: Canadian Oil Sands Appoints New Director 67
Appendix 69
Methodology 69
Coverage 69
Secondary Research 69
Primary Research 70
Key Economic Assumptions 70
Expert Panel Validation 70
Oil and Gas Reserves 70
Acreage and Well Information 71
Cost Incurred in Oil and Gas Operations 71
Reserves Replacement Ratio 73
Results of Oil & Gas Operations 75
Results of Oil & Gas Operations Per BOE Produced 77
Formula = Total Revenue/Total Oil & Gas ProductionValuation Metrics 78
Net Debt / Cash Flow 78
Market Capitalization 78
EV / EBITDA 79
EV/DACF (Debt Adjusted Cash Flow Multiple) 79
EV/Production 79
EV/Proved Reserve 79
Enterprise Value 79
EBITDA / Share (Diluted) 79
Price / Annualized CFPS 79
Price / Annualized EPS (P/E Ratio) 79
Shares Outstanding (Basic) 79
Shares Outstanding (Diluted) 79
Shares Outstanding 79
Stock Price-to-Cash Flow (at year-end) 79
Stock Price-to-Cash Flow (Quarter-end) 79
Stock Price-to-Net Income (at year-end) 79
Stock Price-to-Net Income (Quarter-end) 80
Stock Price-to-Revenue (at year-end) 80
Stock Price-to-Revenue (Quarter-end) 80
Debt / EV 80
Avg. Net Debt / Boed 80
Capex / Cash Flow 80
Unit Of Measure 80
Disclosure information 80 List of Tables
Canadian Oil Sands Trust, Key Facts 1
Canadian Oil Sands Trust, Key Ratios 1
Canadian Oil Sands Trust, Key Costs Per Boe, $/boe, 2008 1
Canadian Oil Sands Trust, Share Price Performance, Q3, 2008-Q3, 2009 7
Canadian Oil Sands Trust, Key Valuation Metrics, Q3, 2008-Q3, 2009 8
Canadian Oil Sands Trust, Key Financials Per Share, Q3, 2008-Q3, 2009 9
Canadian Oil Sands Trust, Key Financials Per Share Growth Rates, Q3, 2008-Q3, 2009 9
Canadian Oil Sands Trust, Key Financial Data, $ Million, Q3, 2008-Q3, 2009 10
Canadian Oil Sands Trust, Key Financial Growth Rates, %, Q3, 2008-Q3, 2009 11
Canadian Oil Sands Trust, Key Profitability Ratios, %, Q3, 2008-Q3, 2009 12
Canadian Oil Sands Trust, Results of Oil & Gas Operations Per BOE Produced, $/boe, Q3, 2008-Q3, 2009 13
Canadian Oil Sands Trust, Results of Oil & Gas Operations Per BOE Growth Rates, %, Q3, 2008-Q3, 2009 14
Canadian Oil Sands Trust, Upstream Capital Expenditure, Q3, 2008-Q3, 2009 15
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas, Production, Q3, 2008-Q3, 2009 16
Canadian Oil Sands Trust, Total Oil & Gas Production, By Country/Region, MMBOE, Q3, 2008-Q3, 2009 17
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas Production Per Share, Q3, 2008-Q3, 2009 18
Canadian Oil Sands Trust, Total Crude Oil Production, MMbbl, Q3, 2008-Q3, 2009 19
Canadian Oil Sands Trust, Crude Oil Production, By Country/Region, MMbbl, Q3, 2008-Q3, 2009 20
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas, Production and Reserves, MMboe, 2003-08 21
Canadian Oil Sands Trust, Total Crude Oil & Natural Gas Production and Reserves, By Country/Region, MMboe, 2003-08 22
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas Reserve Changes, MMboe, 2003-08 23
Canadian Oil Sands Trust, Crude Oil Production and Reserves Metrics, MMbbl, 2003-08 24
Canadian Oil Sands Trust, Crude Oil Production and Reserves, By Country/Region, MMbbl, 2003-08 25
Canadian Oil Sands Trust, Crude Oil Reserve Changes, MMbbl, 2003-08 26
Canadian Oil Sands Trust, Oil and Gas Reserves Life Index, Years, 2003-08 27
Canadian Oil Sands Trust, Oil and Gas Reserves Life Index, By Country/Region, Years, 2003-08 28
Canadian Oil Sands Trust, Upstream Capital Expenditure, $ Million, 2003-08 29
Canadian Oil Sands Trust, Proved and Unproved Acquisition Costs, By Country/Region, $ Million, 2003-08 30
Canadian Oil Sands Trust, Exploration and Development Costs, By Country/Region, $ Million, 2003-08 31
Canadian Oil Sands Trust, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per Boe, $/boe, 2003-08 32
Canadian Oil Sands Trust, Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per Boe, $/boe, By Country/Region, 2003-08 34
Canadian Oil Sands Trust, Oil and Gas Production Replacement Ratio, %, 2003-08 35
Canadian Oil Sands Trust, 3-Year Wt.Avg. Oil and Gas Production Replacement Ratio, By Country/Region, %, 2003-08 37
Canadian Oil Sands Trust, Revenue and Expenses, $ Million, 2003-08 38
Canadian Oil Sands Trust, Revenue and Expenses, By Country/Region, $ Million, 2003-08 41
Canadian Oil Sands Trust, Oil and Gas Revenue and Expenses, $/Boe, 2003-08 42
Canadian Oil Sands Trust, Oil and Gas Revenue and Expenses, $/Boe, By Country/Region, 2003-08 44
Canadian Oil Sands Trust, Oil and Gas Performance Metrics, 2003-08 45
Canadian Oil Sands Trust, Land Holdings (Developed and Undeveloped Acreage), Acres, 2003-08 46
Canadian Oil Sands Trust, Land Holdings (Developed and Undeveloped Acreage), By Country/Region, Acres, 2003-08 48 List of Figures
Canadian Oil Sands Trust, Share Price Performance, CAD/Share, Q3, 2008-Q3, 2009 1
Canadian Oil Sands Trust, Key Valuation Metrics, EV/Production ($/Boed), EV/Proved Reserve ($/MMboe), Q3, 2008-Q3, 2009 1
Canadian Oil Sands Trust, Share Price Performance, CAD/Share, Q3, 2008-Q3, 2009 7
Canadian Oil Sands Trust, Key Valuation Metrics, EV/Production ($/Boed), EV/Proved Reserve ($/MMboe), Q3, 2008-Q3, 2009 8
Canadian Oil Sands Trust, EBITDA / Share (Diluted) ($/Share), Cash Flow Per Share (CFPS) ($/Share) and Earning Per Share (EPS) ($/Share), Q3, 2008-Q3, 2009 9
Canadian Oil Sands Trust, Key Financial Data, $ Million, Q3, 2008-Q3, 2009 10
Canadian Oil Sands Trust, Key Financial Growth Rates, %, Q3, 2008-Q3, 2009 11
Canadian Oil Sands Trust, Key Profitability Ratios, %, Q3, 2008-Q3, 2009 12
Canadian Oil Sands Trust, Results of Oil & Gas Operations Per BOE Produced, $/boe, Q3, 2008-Q3, 2009 13
Canadian Oil Sands Trust, Upstream Capital Expenditure, $ Million, Q3, 2008-Q3, 2009 15
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas, Production, MMboe, Q3, 2008-Q3, 2009 16
Canadian Oil Sands Trust, Total Oil & Gas Production, By Country/Region, MMBOE, Q3, 2008-Q3, 2009 17
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas Production Per Share, Boe/Share, Q3, 2008-Q3, 2009 18
Canadian Oil Sands Trust, Total Crude Oil Production, MMbbl, Q3, 2008-Q3, 2009 19
Canadian Oil Sands Trust, Crude Oil Production, By Country/Region, MMbbl, Q3, 2008-Q3, 2009 20
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas, Production and Reserves, MMboe, 2003-08 21
Canadian Oil Sands Trust, Total Oil & Gas Production (MMboe), By Country/Region, MMBOE, 2003-08 22
Canadian Oil Sands Trust, Total Proved Oil & Gas Reserves, By Country/Region, MMBOE, 2003-08 22
Canadian Oil Sands Trust, Total Crude Oil and Natural Gas Reserve Changes, MMboe, 2008 23
Canadian Oil Sands Trust, Crude Oil Production and Reserves Metrics, MMbbl, 2003-08 24
Canadian Oil Sands Trust, Oil Production, By Country/Region, MMbbl, 2003-08 25
Canadian Oil Sands Trust, Total Proved Oil Reserves, By Country/Region, MMbbl, 2003-08 25
Canadian Oil Sands Trust, Crude Oil Reserve Changes, MMbbl, 2008 26
Canadian Oil Sands Trust, Oil and Gas Reserves Life Index, Years, 2003-08 27
Canadian Oil Sands Trust, Oil & Gas Reserve Life Index, By Country/Region, Years, 2003-08 28
Canadian Oil Sands Trust, Oil Reserve Life Index, By Country/Region, Years, 2003-08 28
Canadian Oil Sands Trust, Upstream Capital Expenditure, $ Million, 2003-08 29
Canadian Oil Sands Trust, Proved Acquisition Costs, By Country/Region, $ Million, 2003-08 30
Canadian Oil Sands Trust, Development Costs, By Country/Region, $ Million, 2003-08 31
Canadian Oil Sands Trust, 3-Year Wt.Avg., Reserves Replacement, Finding and Development Costs, Finding Cost and Proved Acquisition Costs Per Boe, $/boe, 2003-08 32
Canadian Oil Sands Trust, 3-Year Wt. Avg. Oil & Gas Finding & Development Cost per boe, By Country/Region, $/BOE, 2003-08 33
Canadian Oil Sands Trust, 3-Year Wt. Avg. Reserve Replacement Cost per boe, By Country/Region, $/BOE, 2003-08 33
Canadian Oil Sands Trust, 3-Year Wt. Avg. Proved Acquisition Cost per boe, By Country/Region, $/BOE, 2003-08 34
Canadian Oil Sands Trust, 3-Year Wt.Avg., Oil and Gas Production Replacement Ratio, %, 2003-08 35
Canadian Oil Sands Trust, 3-Year Wt. Avg. Oil & Gas F&D Production Replacement, By Country/Region, %, 2003-08 36
Canadian Oil Sands Trust, 3-Year Wt. Avg. Oil & Gas RRC Production Replacement, By Country/Region, %, 2003-08 36
Canadian Oil Sands Trust, 3-Year Wt. Avg. Oil F&D Production Replacement, By Country/Region, %, 2003-08 37
Canadian Oil Sands Trust, 3-Year Wt. Avg. Oil RRC Production Replacement, By Country/Region, %, 2003-08 37
Canadian Oil Sands Trust, Revenue and Expenses, $ Million, 2003-08 38
Canadian Oil Sands Trust, Depreciation, Depletion & Amortization , By Country/Region, $ Million, 2003-08 39
Canadian Oil Sands Trust, Oil & Gas Revenue, By Country/Region, $ Million, 2003-08 39
Canadian Oil Sands Trust, Pre-tax Profit, By Country/Region, $ Million, 2003-08 40
Canadian Oil Sands Trust, Production Expenses, By Country/Region, $ Million, 2003-08 40
Canadian Oil Sands Trust, Total Expenses, By Country/Region, $ Million, 2003-08 41
Canadian Oil Sands Trust, Oil and Gas Revenue and Expenses, $/Boe, 2003-08 42
Canadian Oil Sands Trust, Lifting Cost per boe, By Country/Region, $/BOE, 2003-08 43
Canadian Oil Sands Trust, Oil & Gas Revenue per boe, By Country/Region, $/BOE, 2003-08 43
Canadian Oil Sands Trust, Total DD&A per boe, By Country/Region, $/BOE, 2003-08 44
Canadian Oil Sands Trust, Total Revenue per boe, By Country/Region, $/BOE, 2003-08 44
Canadian Oil Sands Trust, Land Holdings (Developed and Undeveloped Acreage), Acres, 2003-08 46
Canadian Oil Sands Trust, Total Gross Undeveloped Acreage, By Country/Region, Acres, 2003-08 47
Canadian Oil Sands Trust, Total Net Undeveloped Acreage, By Country/Region, Acres, 2003-08 47
Canadian Oil Sands Trust, Total Gross Developed Acreage, By Country/Region, Acres, 2003-08 48
Canadian Oil Sands Trust, Total Net Developed Acreage, By Country/Region, Acres, 2003-08 48
GlobalData Methodology 69