================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   ----------
                                   FORM 10-QSB
(Mark One)
    [X]     QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended March 31, 2003

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

                 For the transition period from ______ to ______

                         Commission file number 0-20928

                                   ----------
                               VAALCO ENERGY, INC.
        (Exact name of small business issuer as specified in its charter)

                  DELAWARE                                  76-0274813
       (State or other jurisdiction of                   (I.R.S. Employer
       incorporation or organization)                   Identification No.)

              4600 Post Oak Place
                   Suite 309
                Houston, Texas                                77027
   (Address of principal executive offices)                 (Zip Code)

                    Issuer's telephone number: (713) 623-0801

          Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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 __.

          As of May 14, 2003, there were outstanding 21,216,649 shares of
Common Stock, $.10 par value per share, of the registrant. In addition, as of
such date there were outstanding 10,000 shares of Preferred Stock which are
convertible into 27,500,000 shares of Common Stock.

          Transitional Small Business Disclosure Format (Check one)
                   Yes __ No X.



                      VAALCO ENERGY, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

PART I.   FINANCIAL INFORMATION

CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Balance Sheets (Unaudited)
  March 31, 2003 and December 31, 2002.....................................3
Statements of Consolidated Operations (Unaudited)
  Three months ended March 31, 2003 and 2002...............................4
Statements of Consolidated Cash Flows (Unaudited)
  Three Months ended March 31, 2003 and 2002...............................5
Notes to Consolidated Financial Statements.................................6

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
  CONDITION AND RESULTS OF OPERATIONS.....................................10

PART II.  OTHER INFORMATION...............................................15

                                        2



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)
    (in thousands of dollars, except number of shares and par value amounts)



                                                                                MARCH 31,     December 31,
                                                                                  2003            2002
                                                                              ------------    ------------
ASSETS
CURRENT ASSETS:
                                                                                        
  Cash and cash equivalents                                                   $      4,561    $      7,724
  Funds in escrow                                                                   10,058          10,047
  Receivables:
    Trade                                                                            4,301           3,271
    Other                                                                            1,571           1,766
  Accounts with partners                                                               521           1,016
  Inventories (including $609 crude oil inventory in 2003)                           1,344             795
  Prepayments and other                                                                705             422
                                                                              ------------    ------------
    Total current assets                                                            23,061          25,041
                                                                              ------------    ------------
PROPERTY AND EQUIPMENT-SUCCESSFUL EFFORTS METHOD:
  Wells, platforms and other production facilities                                  24,196          22,532
  Undeveloped acreage                                                                  515             515
  Work in progress                                                                   2,274           2,274
  Equipment and other                                                                  134             127
                                                                              ------------    ------------
                                                                                    27,119          25,448
Accumulated depreciation, depletion and amortization                                (5,729)         (4,152)
                                                                              ------------    ------------
  Net property and equipment                                                        21,390          21,296
                                                                              ------------    ------------
OTHER ASSETS:
  Deferred tax asset                                                                   635             635
  Funds in escrow                                                                      798             797
  Other long-term assets                                                               729             794
                                                                              ------------    ------------
TOTAL                                                                         $     46,613    $     48,563
                                                                              ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable and accrued liabilities                                    $      2,982    $      9,397
  Accounts with partners                                                             1,532           1,365
  Current portion of long term debt                                                  4,000           3,000
  Income taxes payable                                                                   1               -
                                                                              ------------    ------------
    Total current liabilities                                                        8,515          13,762
                                                                              ------------    ------------

DEFERRED TAX LIABILITIES                                                               251             252
LONG TERM DEBT                                                                      14,538          15,376
FUTURE ABANDONMENT COSTS                                                             2,761           3,294
                                                                              ------------    ------------
  Total liabilities                                                                 26,065          32,684
                                                                              ------------    ------------

COMMITMENTS AND CONTINGENCIES
MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES                                       1,073             681

STOCKHOLDERS' EQUITY:
  Convertible preferred stock, $25 par value, 500,000 shares authorized;
   10,000 shares issued and outstanding in 2003 and 2002                               250             250
  Common stock, $.10 par value, 100,000,000 authorized shares
   21,307,350 shares issued of which 90,701 are in the treasury in 2003,
   20,836,350 shares issued of which 5,395 were in the treasury in 2002              2,131           2,084
  Additional paid-in capital                                                        46,767          46,413
  Subscription receivable                                                             (569)           (569)
  Accumulated deficit                                                              (28,987)        (32,968)
  Less treasury stock, at cost                                                        (117)            (12)
                                                                              ------------    ------------
    Total stockholders' equity                                                      19,475          15,198
                                                                              ------------    ------------
TOTAL                                                                         $     46,613    $     48,563
                                                                              ============    ============


                 See notes to consolidated financial statements.

                                        3



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                      STATEMENTS OF CONSOLIDATED OPERATIONS
                                   (Unaudited)
               (in thousands of dollars, except per share amounts)



                                                       Three Months Ended March 31,
                                                     --------------------------------
                                                          2003              2002
                                                     --------------    --------------
                                                                 
REVENUES:
  Oil and gas sales                                  $        8,549    $          144
                                                     --------------    --------------
    Total revenues                                            8,549               144
                                                     --------------    --------------

OPERATING COSTS AND EXPENSES:
  Production expenses                                         1,722                95
  Exploration expense                                            49                --
  Depreciation, depletion and amortization                    1,508                 5
  General and administrative expenses                           744               533
                                                     --------------    --------------
    Total operating costs and expenses                        4,023               633
                                                     --------------    --------------

OPERATING INCOME (LOSS)                                       4,526              (489)

OTHER INCOME (EXPENSE):
  Interest income                                                18                 9
  Interest expense                                             (588)               --
  Other, net                                                    (16)               (3)
                                                     --------------    --------------
    Total other income (expense)                               (586)                6
                                                     --------------    --------------
INCOME (LOSS) BEFORE TAXES, MINORITY INTEREST
 & CUMULATIVE EFFECT OF ACCOUNTING CHANGE                     3,940              (483)
Income tax expense                                            1,284                 2
                                                     --------------    --------------
INCOME (LOSS) BEFORE MINORITY INTEREST &
 CUMULATIVE EFFECT OF ACCOUNTING CHANGE                       2,656              (485)
Minority interest in earnings of subsidiaries                  (392)                1
Cumulative effect of accounting change                        1,717                --
                                                     --------------    --------------
NET INCOME (LOSS) ATTRIBUTABLE TO
 COMMON SHAREHOLDERS                                 $        3,981    $         (484)
                                                     ==============    ==============

BASIC INCOME (LOSS) PER COMMON SHARE BEFORE
 CUMULATIVE EFFECT OF ACCOUNTING CHANGE              $         0.11    $        (0.02)
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                         0.08                --
                                                     --------------    --------------
BASIC INCOME (LOSS) PER COMMON SHARE                 $         0.19    $        (0.02)
                                                     ==============    ==============

DILUTED INCOME (LOSS) PER COMMON SHARE BEFORE
 CUMULATIVE EFFECT OF ACCOUNTING CHANGE              $         0.03    $        (0.02)
CUMULATIVE EFFECT OF ACCOUNTING CHANGE                         0.03                --
                                                     --------------    --------------
DILUTED INCOME (LOSS) PER COMMON SHARE               $         0.06    $        (0.02)
                                                     ==============    ==============

BASIC WEIGHTED AVERAGE
 COMMON SHARES OUTSTANDING                                   21,054            20,745
                                                     ==============    ==============

DILUTED WEIGHTED AVERAGE
 COMMON SHARES OUTSTANDING                                   69,299            20,745
                                                     ==============    ==============


                 See notes to consolidated financial statements.

                                        4



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                      STATEMENTS OF CONSOLIDATED CASH FLOWS
                                   (Unaudited)
                            (in thousands of dollars)



                                                                   Three Months Ended March 31,
                                                                --------------     --------------
                                                                     2003               2002
                                                                --------------     --------------
                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                             $        3,981     $         (484)
  Adjustments to reconcile net income (loss) to net cash
   provided (used in) operating activities:
    Depreciation, depletion and amortization                             1,508                  5
    Non-cash compensation expense                                          276                 --
    Amortization of debt discount                                          161                 --
    Exploration expense                                                     49                 --
    Cumulative effect of accounting change                              (1,717)                --
    Minority interest in earnings of subsidiary                            392                 (1)
  Change in assets and liabilities that provided (used) cash:
    Funds in escrow                                                         (1)            (5,565)
    Trade receivables                                                   (1,030)                42
    Accounts with partners                                                 662              4,228
    Other receivables                                                      195                 25
    Inventories                                                           (549)              (682)
    Prepayments and other                                                 (283)                 1
    Accounts payable and accrued liabilities                            (6,415)             3,618
    Income taxes payable                                                    (1)                 2
                                                                --------------     --------------
      Net cash provided by (used in) operating activities               (2,772)             1,189
                                                                --------------     --------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Exploration Expense                                                      (49)                --
  Additions to property and equipment                                     (418)            (2,578)
  Other                                                                     66                  7
                                                                --------------     --------------
      Net cash used in investing activities                               (401)            (2,571)
                                                                --------------     --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from the issuance of common stock                               125                 --
  Funds in escrow                                                          (10)                --
  Purchase of treasury shares                                             (105)                --
                                                                --------------     --------------
      Net cash provided by financing activities                             10                 --
                                                                --------------     --------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                 (3,163)            (1,382)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                         7,724              9,804
                                                                --------------     --------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                      $        4,561     $        8,422
                                                                ==============     ==============

Cash Income Taxes Paid                                          $        1,284     $           --
                                                                ==============     ==============


                 See notes to consolidated financial statements.

                                        5



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2003
                                   (Unaudited)

1.   UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

     The consolidated financial statements of VAALCO Energy, Inc. and
     subsidiaries (collectively, "VAALCO" or the "Company"), included herein are
     unaudited, but include all adjustments consisting of normal recurring
     accruals which the Company deems necessary for a fair presentation of its
     financial position, results of operations and cash flows for the interim
     period. Such results are not necessarily indicative of results to be
     expected for the full year. These financial statements should be read in
     conjunction with the financial statements and notes thereto included in the
     Company's Form 10-KSB for the year ended December 31, 2002.

     VAALCO Energy, Inc., a Delaware corporation, is a Houston-based independent
     energy company principally engaged in the acquisition, exploration,
     development and production of crude oil and natural gas. VAALCO owns
     producing properties and conducts exploration activities as operator of
     consortiums internationally in Gabon and the Philippines. Domestically, the
     Company has interests in the Texas Gulf Coast area.

     VAALCO's subsidiaries holding interests in Gabon are VAALCO Energy
     (International), Inc., VAALCO Gabon (Etame), Inc. and VAALCO Production
     (Gabon), Inc. VAALCO's Philippine subsidiaries include Alcorn (Philippines)
     Inc., Alcorn (Production) Philippines Inc. and Altisima Energy, Inc. VAALCO
     Energy (USA), Inc. holds interests in certain properties in the United
     States.

2.   RECENT DEVELOPMENTS

     On September 8, 2002 the Company, as operator of the Etame Field offshore
     Gabon, commenced production from the field at an average rate of
     approximately of 14,500 BOPD. Production is from three subsea wells
     connected via flexible flowlines to a floating production storage and
     offloading tanker ("FPSO").

     To fund its share of the development costs, on April 19, 2002, the Company
     entered into a $10.0 million credit facility with the International Finance
     Corporation ("IFC"), a subsidiary of the World Bank. The credit facility
     required that the Company provide $10.0 million of cash collateral to
     secure borrowings under the facility until the "project completion date."
     The project completion date was generally defined as the date after which
     the field had produced at an average rate of 14,250 BOPD for at least 90
     days and the estimated net proved reserves attributable to the field is at
     least 16.5 million barrels of oil. The Company borrowed $7.0 million of the
     $10.0 million that it used as cash collateral from the 1818 Fund, which
     owns a majority of the Company's common stock on a fully diluted basis.
     Another investor that is not affiliated with the Company provided the $3.0
     million balance.

     The Company was notified by the IFC that the project completion date
     occurred on March 31, 2003. On April 1, 2003, the $10.0 million cash
     collateral posted by the Company was released. The $10.0 million of cash
     collateral was repaid to the 1818 Fund and the investor

                                        6



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2003
                                   (Unaudited)

     on April 1, 2003. Also during April 2003, the Company paid accrued interest
     expense on the 1818 Fund loan of $0.7 million.

     In connection with the 1818 Fund loan, the Company issued warrants to
     purchase 15.0 million shares of its common stock to the 1818 Fund (7.5
     million of which terminated when the loan was repaid on April 1, 2003). The
     Company issued the other lender warrants to purchase 4.5 million shares of
     common stock on the same terms as the warrants issued to the 1818 Fund
     (2.25 million of which terminated when the loan was repaid on April 1,
     2003). As the Company only drew a total of $10.0 million under the loan
     facility, the 1818 Fund will be required to return an additional 2.25
     million warrants. A total of 7.5 million warrants to purchase shares of
     common stock will remain outstanding associated with the loan transaction.
     The Company was carrying unamortized debt discount of $1.5 million
     associated with the issuance of the warrants at March 31, 2003, which
     amount will be expensed in connection with the repayment of the 1818 Fund
     loan in the second quarter of 2003.

3.   EARNINGS PER SHARE

     The weighted average common shares outstanding represent those of
     historical VAALCO for the applicable periods.

     The Company accounts for earnings per share in accordance with Statement of
     Financial Accounting Standards ("SFAS") No. 128 - "Earnings per Share,"
     which establishes the requirements for presenting earnings per share
     ("EPS"). SFAS No. 128 requires the presentation of "basic" and "diluted"
     EPS on the face of the income statement. Basic EPS is calculated using the
     average number of common shares outstanding during each period. Diluted EPS
     assumes the conversion of preferred stock to common stock and the exercise
     of all stock options having exercise prices less than the average market
     price of the common stock using the treasury stock method. The Company's
     preferred stock is convertible into 27.5 million shares of common stock.

4.   FUTURE ABANDONMENT COSTS

     In August 2001, FASB issued SFAS No. 143, "Accounting for Asset Retirement
     Obligations." SFAS No. 143 addresses financial accounting and reporting for
     obligations associated with the retirement of tangible, long-lived assets
     and the associated asset retirement costs. This statement requires that the
     fair value of a liability for an asset retirement obligation be recognized
     in the period in which it is incurred by capitalizing it as part of the
     carrying amount of the long-lived assets. As required by SFAS No. 143, the
     Company adopted this new accounting standard on January 1, 2003. The
     statement requires the systematic, accretion and depreciation of future
     abandonment costs of tangible assets such as platforms, wells, service
     assets, pipelines, and other facilities. SFAS No. 143 requires that the
     fair value of a liability for an asset's retirement obligation be recorded
     in the period in which it is incurred if a reasonable estimate of fair
     value can be made, and that

                                        7



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2003
                                   (Unaudited)

     the corresponding cost is capitalized as part of the carrying amount of the
     related long-lived asset. The liability is accreted to its then present
     value each period, and the capitalized cost is depreciated over the useful
     life of the related asset. If the liability is settled for an amount other
     than the recorded amount, a gain or loss is recognized.

     Pursuant to the January 1, 2003 adoption of SFAS No. 143 the Company:

          .    recognized a gain during the first quarter of 2003 of $1.717
               million for the cumulative effect of accounting change;

          .    increased assets by $1.252 million to add the net asset
               retirement costs to the carrying costs of the Company's oil and
               gas properties;

          .    reduced the accrued liability for future abandonment costs by
               $0.573 million to reflect the present day fair value of the asset
               retirement obligation ("ARO") liability;

          .    increased accumulated depletion by $0.109 million to record prior
               period depletion of the ARO asset.

     Adopting SFAS No. 143 had no impact on our reported cash flows. During the
     quarter ending March 31, 2003, the company accrued $41,000 in ARO
     liabilities to reflect the fair value of the ARO at March 31, 2003.

5.   RECENT ACCOUNTING PRONOUNCEMENTS

     In December 2002, FASB issued SFAS No. 148, "Accounting for Stock-Based
     Compensation - Transition and Disclosure, an amendment of SFAS No. 123,"
     which addresses alternative methods of transition for a voluntary change to
     the fair value based method of accounting for stock-based employee
     compensation. In addition, this statement amends the disclosure
     requirements of SFAS No. 123 to require prominent disclosures in both
     annual and interim financial statements about the method of accounting for
     stock-based employee compensation and the effect of the method used on
     reported results. During the first quarter of 2003, an officer of the
     company performed a cashless exercise of options for 221,000 shares,
     resulting in compensation expense of $276,250, which was recorded as
     general and administrative expense. The provisions of SFAS No. 148 had no
     material effect for the three months period ending March 31, 2003.

     In November 2002, FASB Interpretation ("FIN") No. 45, "Guarantor's
     Accounting and Disclosure Requirements for Guarantees, Including Indirect
     Guarantees of Indebtedness of Others," elaborates on the disclosure to be
     made by a guarantor in its interim and annual financial statements about
     its obligations under certain guarantees that it has issued. This
     Interpretation also incorporates, without change, the guidance in FIN No.
     34, which is being superceded. As set forth in the Interpretation, the
     disclosures required are designed to improve the transparency of the
     financial statement information about the guarantor's obligations and
     liquidity risks related to guarantees issued. The fair values of guarantees
     entered into after December 31, 2002, must be recorded as a liability of
     the guarantor in its financial statements. Existing guarantees as of
     December 31, 2002 are grandfathered from the


                                        8



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE THREE MONTHS ENDED MARCH 31, 2003
                                   (Unaudited)

     recognition provisions, unless they are later modified, but they are still
     required to be disclosed.

     The Company charters an FPSO for use in the Etame field, and as operator of
     the Etame field, guaranteed the charter payments through September 2004.
     The charter continues beyond that period unless one year's prior notice is
     given to the owner of the FPSO. The Company obtained several guarantees
     from its partners for their share of the charter payment. The Company's
     share of the charter payment is 28.1%. The estimated obligations for the
     full charter payment and the Company's share of the charter payments are as
     follows:

             $ thousands     Full Charter Payment     Company Share
                             --------------------     -------------
             2003            $             13,887     $       3,902
             2004            $             12,709     $       3,571

                                        9



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

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

This report includes "forward looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended ("Exchange Act"). All statements other than
statements of historical fact included in this report (and the exhibits hereto),
including without limitation, statements regarding the Company's financial
position and estimated quantities and net present values of reserves, are
forward looking statements. The Company can give no assurances that the
assumptions upon which such statements are based will prove to have been
correct. Important factors that could cause actual results to differ materially
from the Company's expectations ("Cautionary Statements") are disclosed in the
section "Risk Factors" included in the Company's Forms 10-KSB and other periodic
reports filed under the Exchange Act, which are herein incorporated by
reference. All subsequent written and oral forward looking statements
attributable to the Company or persons acting on its behalf are expressly
qualified by the Cautionary Statements.

INTRODUCTION

The Company's results of operations are dependent upon the difference between
prices received for its oil and gas production and the costs to find and produce
such oil and gas. Oil and gas prices have been and are expected in the future to
be volatile and subject to fluctuations based on a number of factors beyond the
control of the Company. The Company does not presently engage in any hedging
activities and has no plans to do so in the near future.

The Company participated in the development of the Etame Field, which the
Company operates on behalf of a consortium of five companies offshore of the
Republic of Gabon. Total cost of the development in 2002 was approximately $57.3
million ($17.4 million net to the Company inclusive of $1.5 million for the
Company share of the Gabon Government carried 7.5% interest) to execute the
development project. In 2002, substantially all of the Company's capital
resources and personnel were dedicated to the completion of the development
project. The Company has budgeted approximately $2.0 million in capital
expenditures net to the Company in Gabon for 2003.

The Company's production in the Philippines is from mature offshore fields with
high production costs. The Company's margin on sales from these fields (the
price received for oil less the production costs for the oil) is lower than the
margin on oil production from many other areas. As a result, the profitability
of the Company's production in the Philippines is affected more by changes in
oil prices than production located in other areas.

The Company's results of operations are also affected by currency exchange
rates. While oil sales are denominated in U.S. dollars, operating costs in the
Philippines and a portion of operating costs in Gabon are denominated in local
currencies. An increase in the exchange rate of the local currencies to the
dollar will have the effect of increasing operating costs while a decrease in
the exchange rate will reduce operating costs.

                                       10



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

A substantial portion of the Company's oil production is located offshore of
Gabon and the Philippines. In Gabon, the Company produces into a 1.1 million
barrel tanker and sells cargos to vessels of opportunity at spot market prices.
In the Philippines, the Company produces into 10,000 to 15,000 barrel barges,
which transport the oil to market. In the Philippines, due to weather and other
factors, the Company's production is generally highest during the first and
fourth quarters of the year. Weather is not normally a factor affecting Gabon
oil sales.

CRITICAL ACCOUNTING POLICIES

The following describes the critical accounting policies used by VAALCO in
reporting its financial condition and results of operations. In some cases,
accounting standards allow more than one alternative accounting method for
reporting, such is the case with accounting for oil and gas activities described
below. In those cases, the Company's reported results of operations would be
different should it employ an alternative accounting method.

Successful Efforts Method of Accounting for Oil and Gas Activities

The Securities and Exchange Commission ("SEC") prescribes in Regulation S-X the
financial accounting and reporting standards for companies engaged in oil and
gas producing activities. Two methods are prescribed: the successful efforts
method and the full cost method. Like many other oil and gas companies, VAALCO
has chosen to follow the successful efforts method. Management believes that
this method is preferable, as the Company has focused on exploration activities
wherein there are risk associated with future success and as such earnings are
best represented by attachment to the drilling operations of the Company.

Costs of successful wells, development dry holes and leases containing
productive reserves are capitalized and amortized on a unit-of-production basis
over the life of the related reserves. For financial accounting purposes the
Company adopted SFAS No. 143 - "Accounting for Asset Retirement Obligations" on
January 1, 2003. This statement requires that the fair value of a liability for
an asset retirement obligation be recognized in the period in which it is
incurred by capitalizing it as part of the carrying amount of the long-lived
assets. Other exploration costs, including geological and geophysical expenses
applicable to undeveloped leasehold, leasehold expiration costs and delay
rentals are expensed as incurred.

In accordance with accounting under successful efforts, the Company reviews
proved oil and gas properties for indications of impairment whenever events or
circumstances indicate that the carrying value of its oil and gas properties may
not be recoverable. When it is determined that an oil and gas property's
estimated future net cash flows will not be sufficient to recover its carrying
amount, an impairment charge must be recorded to reduce the carrying amount of
the asset to its estimated fair value. This may occur if a field discovers lower
than anticipated reserves or if commodity prices fall below a level that
significantly effects anticipated future cash flows on the field. The Company
determines if an impairment has occurred through either identification of
adverse changes or as a result of the annual review of all fields.

                                       11



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Undeveloped acreage and Work in Progress

At March 31, 2003, the Company had undeveloped acreage on its balance sheet
totaling $515,000, representing costs that are not being amortized pending
evaluation of the respective leasehold for future development. The Company also
had $2.3 million of work in progress primarily in the form a suspended well and
seismic costs in Gabon. Unproved properties are assessed quarterly for
impairment in value, with any impairment charged to expense.

CAPITAL RESOURCES AND LIQUIDITY

Historically, the Company's primary source of capital resources has been from
cash flows from operations, private sales of equity, borrowings and purchase
money debt. During 2003, the Company anticipates participating in additional
exploration opportunities on the Etame Block, which will be funded by cash flow
from operations. Total capital expenditures for 2003 are budgeted to be $2.0
million net to the Company.

In April 2002, the Company and its subsidiary that owns the Etame field entered
into a $10.0 million credit facility with the IFC to partially finance its share
of the development costs of the Etame field. The Company's subsidiary made an
initial borrowing of $7.0 million in July 2002, and borrowed the balance of the
loan in October 2002. Until the project completion date, the Company guaranteed
the IFC loan and collateralized the loan with $10.0 million of cash deposited in
escrow. Project completion required gross production from the project is 14,250
BOPD for 90 days, estimated net proved reserves attributable to the field is
16.5 million barrels of oil and additional financial and other covenants to be
satisfied. The Company borrowed $7.0 million of the $10.0 million that it used
as cash collateral from the 1818 Fund, which owns a majority of the Company's
common stock on a fully diluted basis. Another investor that is not affiliated
with the Company provided the $3.0 million balance.

The Company was notified by the IFC that the project completion date occurred on
March 31, 2003. On April 1, 2003, the $10.0 million cash collateral posted by
the Company was released. The $10.0 million of cash collateral was repaid to the
1818 Fund and the investor on April 1, 2003. Also in April 2003, the Company
paid accrued interest expense on the 1818 Fund loan of $0.7 million.

In connection with the 1818 Fund loan, the Company issued warrants to purchase
15.0 million shares of its common stock to the 1818 Fund (7.5 million of which
terminated when the loan was repaid on April 1, 2003). The Company issued the
other lender warrants to purchase 4.5 million shares of common stock on the same
terms as the warrants issued to the 1818 Fund (2.25 million of which terminated
when the loan was repaid on April 1, 2003). As the Company only drew a total
of $10.0 million under the loan facility, the 1818 Fund will be required to
return an additional 2.25 million warrants. A total of 7.5 million warrants to
purchase shares of common stock will remain outstanding associated with the loan
transaction. Each warrant entitles the holder to purchase one share of Company
common stock for $0.50 per share.

                                       12



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Concurrent with the loan transaction, the Company sold 9.9% of the common stock
of the Company's subsidiary that owns the Etame project to the non-affiliated
lender for $3.3 million, which the Company used to finance a portion of the
development costs of the field.

On September 8, 2002, the Company commenced production from the Etame field
offshore Gabon. During the first quarter of 2003 the Company sold 1.09 million
barrels (226,000 barrels net to the Company). The Company also produces oil from
the Matinloc and Nido fields in the South China Sea, the Philippines. During the
first quarter of 2003, total oil production from the fields was approximately
53,000 gross barrels (12,000 barrels net).

Substantially all of the Company's crude oil and natural gas is sold at the well
head at posted or index prices under short-term contracts, as is customary in
the industry. In Gabon, the Company markets its crude oil under an agreement
with Shell Western Trading and Supply, Limited. The Company markets its share of
Philippines crude oil under an agreement with Caltex, a local Philippines
refiner. While the loss of these buyers might have a material effect on the
Company in the near term, management believes that the Company would be able to
obtain other customers for its crude oil.

Domestically, the Company produces from wells in Brazos County, Texas. The
Company has access to several alternative buyers for oil and gas sales
domestically.

RESULTS OF OPERATIONS

Three months ended March 31, 2003 compared to three months ended March 31, 2002

Revenues

Total revenues were $8.5 million for the three months ended March 31, 2003
compared to $144,000 for the comparable period in 2002. The increase in revenues
was due to the startup of production from the Etame field in Gabon in September
2002.

Operating Costs and Expenses

     Total production expenses for the three months ended March 31, 2003 were
$1.7 million compared to $95,000 in 2002 also reflecting the startup of
operations at the Etame field. Production expenses exclude $609,000 of
production costs which have been capitalized related to 111,000 net barrels of
produced oil on board the FPSO, representing the Company's net share of crude
oil inventory. Depreciation, depletion and amortization were $1.5 million
compared to $5,000 in 2002. General and administrative expenses for the three
months ended 2003 and 2002 were $744,000 and $533,000. General and
administrative expenses in 2003 included $276,250 of compensation expense
associated with the cashless exercise of stock options by an officer of the
Company.

Other Income (Expense)

Interest income of $18,000 was received from amounts on deposit in 2003 compared
to $9,000 in the quarter ended March 31, 2002. Interest expense and financing
charges for the IFC loan

                                       13



                      VAALCO ENERGY, INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

and the 1818 Fund loan amounted to $588,000 in the quarter ended March 31, 2003.
The Company had no interest expense in the quarter ending March 31, 2002. The
Company recognized a gain of $1.7 million in the first quarter of 2003 from the
change in accounting principle associated with the adoption of SFAS No. 143 -
"Accounting for Asset Retirement Obligations."

Income Taxes

Income taxes amounted to $1.3 million and $2,000 for the quarters ending March
31, 2003 and 2002 respectively. The income tax in 2003 was paid in Gabon
associated with production from the Etame field. 2002 income tax was associated
with activity in the Philippines.

Minority Interest

The Company incurred $392,000 in minority interest charges in the quarter ending
March 31, 2003 associated with the VAALCO Energy (International), Inc.
subsidiary that is 90.01% owned by the Company. A minority interest credit of
$1,000 was incurred associated with minority interests in Altisima Energy in the
Philippines in the quarter ended March 31, 2002.

Net Income (Loss)

Net income attributable to common stockholders for the three months ended March
31, 2003 was $4.0 million, compared to a net loss attributable to common
stockholders of $484,000 for the same period in 2002. The net income in 2003 was
due to the startup of the Etame field in September 2002. Net income included a
$1.7 million one-time gain from the change in accounting principle associated
with the adoption of SFAS No. 143 on January 1, 2003.

ITEM 3.   CONTROLS AND PROCEDURES

     (a)  Evaluation of Disclosure Controls and Procedures. Based on their
evaluation as of a date within 90 days of the filing date of this Quarterly
Report on Form 10-Q, the Company's principal executive officer and principal
financial officer have concluded that the Company's disclosure controls and
procedures (as defined in Rules 13a-14(c) and 15d-14(c) under the Securities
Exchange Act of 1934 (the "Exchange Act")) are effective to ensure that
information required to be disclosed by the Company in reports that it files or
submits under the Exchange Act is recorded, processed, summarized and reported
within the time periods specified in the rules and forms of the Securities and
Exchange Commission.

     (b)  Changes in Internal Controls. There were no significant changes in the
Company's internal controls or in other factors that could significantly affect
these controls subsequent to the date of their evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.

                                       14



                           PART II. OTHER INFORMATION

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

(a)   EXHIBITS

   3.        Articles of Incorporation and Bylaws

      3.1    Restated Certificate of Incorporation (incorporated by reference to
             exhibit 4.1 to the Company's Registration Statement on Form S-3
             filed with the Commission on July 15, 1998, Reg. No. 333-59095).

      3.2    Certificate of Amendment to Restated Certificate of Incorporation
             (incorporated by reference to exhibit 4.2 to the Company's
             Registration Statement on Form S-3 filed with the Commission on
             July 15, 1998, Reg. No. 333-59095).

      3.3    Bylaws (incorporated by reference to exhibit 4.3 to the Company's
             Registration Statement on Form S-3 filed with the Commission on
             July 15, 1998, Reg. No. 333-59095).

      3.4    Amendment to Bylaws (incorporated by reference to exhibit 4.4 to
             the Company's Registration Statement on Form S-3 filed with the
             Commission on July 15, 1998, Reg. No. 333-59095).

      3.5    Designation of Convertible Preferred Stock, Series A (incorporated
             by reference to exhibit 4.1 to the Company's Report on Form 8-K
             filed with the Commission on May 6, 1998, File No. 000-20928)

   99.       Additional exhibits

      99.1   Certification pursuant to 18 U.S.C. Section 1350, as adopted
             pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.

      99.2   Certification pursuant to 18 U.S.C. Section 1350, as adopted
             pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.

(b)   REPORTS ON FORM 8-K.
      None

                                       15



                                   SIGNATURES

          In accordance with 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.

VAALCO ENERGY, INC.
(Registrant)

By     /s/ W. RUSSELL SCHEIRMAN
       -----------------------------------------
       W. Russell Scheirman, President,
       Chief Financial Officer and Director
       (on behalf of the Registrant and as the
        principal financial officer)

Dated May 15, 2003

                                       16



                                 CERTIFICATIONS

I, Robert L. Gerry, certify that:

     1.   I have reviewed this quarterly report on Form 10-QSB of VAALCO Energy,
Inc.;

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

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

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

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

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

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

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

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

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

     6.   The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Day: May 15, 2003

By: /s/ Robert L. Gerry
    -------------------
Robert L. Gerry, Chief Executive Officer
(principal executive officer)

                                       17



                                 CERTIFICATIONS

I, W. Russell Scheirman, certify that:

     1.   I have reviewed this quarterly report on Form 10-QSB of VAALCO Energy,
Inc.;

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

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

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

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

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

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

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

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

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

     6.   The registrant's other certifying officers and I have indicated in
this quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Day: May 15, 2003

By: /s/ W. Russell Scheirman
    ------------------------
W. Russell Scheirman, President and Chief Financial Officer
(principal financial officer)

                                       18



                                  EXHIBIT INDEX

EXHIBITS

       3.1  Restated Certificate of Incorporation (incorporated by reference to
            exhibit 4.1 to the Company's Registration Statement on Form S-3
            filed with the Commission on July 15, 1998, Reg. No. 333-59095).

       3.2  Certificate of Amendment to Restated Certificate of Incorporation
            (incorporated by reference to exhibit 4.2 to the Company's
            Registration Statement on Form S-3 filed with the Commission on July
            15, 1998, Reg. No. 333-59095).

       3.3  Bylaws (incorporated by reference to exhibit 4.3 to the Company's
            Registration Statement on Form S-3 filed with the Commission on July
            15, 1998, Reg. No. 333-59095).

       3.4  Amendment to Bylaws (incorporated by reference to exhibit 4.4 to the
            Company's Registration Statement on Form S-3 filed with the
            Commission on July 15, 1998, Reg. No. 333-59095).

       3.5  Designation of Convertible Preferred Stock, Series A (incorporated
            by reference to exhibit 4.1 to the Company's Report on Form 8-K
            filed with the Commission on May 6, 1998, File No. 000-20928).

      99.1  Certification pursuant to 18 U.S.C. Section 1350, as adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.

      99.2  Certification pursuant to 18 U.S.C. Section 1350, as adopted
            pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.


                                       19