Disclaimer Regarding Forward Looking Statements: This presentation includes statements that contain forward looking information ( forward-looking statements ) in respect of Eagle Energy Trust s expectations regarding its future operations, drilling program, production, reserves, operating costs, capital expenditures, debt and credit facility, payout and recycle ratios, funds flow from operations, field netbacks, hedging, the amount and sustainability of distributions, tax pools, business strategy and plans for growth, among other things. These forward looking statements involve estimates and assumptions including those relating to timing to drill and bring wells on production, production rates, marketability of oil and natural gas, future commodity prices, currency exchange rates, anticipated cash flow based on estimated production, size of reserves and reservoir performance, among other things. These estimates and assumptions necessarily involve known and unknown risks, delays, challenges and other uncertainties inherent in the oil and gas industry including those relating to geology, production, drilling, technology, operations, human error, mechanical failures, transportation, processing problems and poor reservoir performance, among others things, as well as the business risks discussed in the Trust s annual information form dated March 22, 2012 under the headings Risk Factors and Forward-Looking Statements and Risk Factors. The forward-looking statements included in this presentation should not be unduly relied upon. Actual results may differ from the forward-looking information in this presentation, and the difference may be material and adverse to the Trust and its unitholders. No assurance is given that the Trust s expectations or assumptions will prove to be correct. In addition, this presentation contains forward-looking statements attributed to third party industry sources. Accordingly, all such statements are qualified in their entirety by reference to, and are accompanied by, the information and factors discussed throughout this presentation. These statements speak only as of the date of this presentation and may not be appropriate for other purposes. Eagle s annual information form dated March 22, 2012 contains important detailed information about Eagle and its trust units. Copies of the annual information form may be viewed at www.sedar.com and on Eagle s website. Disclaimer Regarding Oil and Gas Measures: This presentation contains disclosure expressed as barrel of oil equivalency ( boe ) or boe per day ( boe/d ). All oil and natural gas equivalency volumes have been derived using the conversion ratio of 6 Mcf of natural gas: 1bbl of oil. Equivalency measures may be misleading, particularly if used in isolation. A conversion ratio of 6 Mcf: 1bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. 2
Eagle Energy Trust is an energy trust created to provide investors with a publicly traded, oil and natural gas focused yield product, with favourable tax treatment relative to taxable Canadian corporations. Eagle pays out a portion of its available cash to unitholders on a monthly basis to provide attractive income. Eagle s strategy is to acquire on-shore producing assets in the United States that have predictable cash flows and low risk unexploited development and exploitation potential. Eagle is a mutual fund trust and is not a SIFT trust. 3
VISION To create wealth for our investors by combining innovation, expertise and opportunity. GROWTH Our targeted 50% payout ratio allows us to sustain growth and distribute income. INCOME We deliver predictable monthly distributions. 4
Current Production: 2,900 boe/d Production Guidance (second half of 2012) : to average 3,600 boe/d Production split: 98% light oil and NGLs Current Debt (June 30, 2012) : US$24 million Credit Facility: US$48.5 million (Scotia) Annual Distribution: $1.05 per unit Current yield: 10.8% Tax Pools: approx. $250 million 5
Ticker Symbol: Units Outstanding (basic): EGL.UN 28.4 million 52 Week Range: $7.95 - $11.74 Recent price (Aug 1/12 close): $9.83 Average daily trading volume (30 day): 30 day VWAP: $9.73 Market Cap (Aug 1/12): Insider Ownership: Equity Research: 42,837 units $280 million 2.7% basic, 7.8% diluted Scotia CIBC TD National Acumen 6
Average working interest production of 3,600 boe/d for the second half of 2012: Salt Flat new wells that are expected to be brought on production: August 3 wells September 2 wells October through December - 5 wells Permian Basin new wells that are expected to be brought on production: September 2 wells October through December - 5 wells 7
Funds flow from operations of $46.4million at US$88 WTI and natural gas at US$2.68 NYMEX. Payout ratio of 60% at US$88 WTI. Current hedges lock in 1,500 bopd at US$87 - $108 WTI through January 2014. 8
Operating costs of $15 per boe, trending downward to $12 as electrical costs reductions in Salt Flat take effect. Field netbacks of above $50 per boe at US$88 WTI. Existing drilling inventory and oil prices above US$75 WTI sustains distributions (below an 80% payout ratio) for over 4 years with 7-10% annual production growth. 9
2012 Capital budget of US$42 million: Permian Basin (US$ 17.5 million): 7.4 net vertical oil wells. 8 stage frac, multi-zone, stacked pay. Salt Flat (US$ 24.5 million): 12.8 net horizontal oil wells. 2.1 net side track re-entry wells. 1.6 net salt water disposal wells. 2 net tank batteries. Completing the electrification of balance of Salt Flat field. 10
BUSINESS STRATEGY To acquire and optimize US based petroleum assets which have been adequately de-risked (typically >20% PDP) and have attractive metrics for: potential production growth (typically >2x boe/d in <24 months), return on capex (2:1 recycle ratio), and sustainability (targeted 50% payout ratio and multi-year drilling inventory). 11
PLAN FOR GROWTH Upon acquiring a low PDP % asset, Eagle intends to increase the historical rate of capital investment in the near term to grow production, optimize operations and maximize drilling inventory. After the ramp up, Eagle expects cash-flow from each asset to: sustainably support Eagle s targeted payout ratio of 50%, fund the capital to replace declines, and deliver 7-10% annual production growth on that asset. Eagle may acquire higher PDP % assets if production is sustainable. 12
DELIVERING ON VALUE CREATION AT SALT FLAT Increased Salt Flat production 800% since acquisition date. Paid consistent distributions since inception. Extended drilling inventory on Salt Flat from 3 years at time of acquisition, to over 5 years today. Reserves replacement ratio over 250% from acquisition date. Achieved a recycle ratio of 2:1. 13
PERMIAN BASIN ACQUISITION 92.5% working interest in 3,175 gross (2,937 net) acres of land. Acquired 600 boe/d effective April 1, 2012, for US$113 million. PV10 2P reserves value of $US152 million. 14
PERMIAN BASIN ACQUISITION Eagle overall 2P RLI lengthened from 8 years to over 13 years. Added 10.2 MMboe of proved plus probable reserves (88% oil and liquids). $95 million financing at $11/unit; balance paid with $18 million of debt. Eagle has agreed to purchase the seller s remaining working interest in the properties on or before April 30, 2013 at fair market value. 15
DELIVERING ON VALUE CREATION Since inception Eagle has bought 900 boe/d of production at a cost of $243 million (Salt Flat + Permian Basin). By the end of 2012, we expect to add $69 million of additional capital for an overall cost since inception of $312 million. With $69 million, we expect to grow 900 boe/d of purchased production into 3,600 boe/d average for the second half of 2012 a 400% increase. Eagle has drilled 35 Hz wells at Salt Flat with a 95% success rate a trend we expect to continue on the Permian Basin assets. 16
Solid metrics: 98% light oil and NGL s, 2% natural gas. Premium netbacks. Competitive operating costs. Excellent balance sheet prudent use of debt. Experienced management team and Board. Demonstrated ongoing organic growth. Predictable distributions. Poised to grow production on existing assets. Expect to grow by continuing to transact. 17
Bbl/d 3200 3000 2800 2600 2400 2200 2000 1800 1600 1400 1200 1000 800 600 400 200 0 Hedging Summary 95 X 103.75 Costless Collar 98 Fixed Price 103 Fixed Price 90 X 91.60 Costless Collar 87 X 89.70 Costless Collar 95 X 108 Costless Collar 92 X 105 Costless Collar 91 Fixed Price 101 Fixed Price 88 X 107 Costless Collar 85 X 100 Costless Collar 18
Nov-10 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 $150.00 $125.00 $100.00 Eagle Energy Trust TSX Composite TSX Oil and Gas E&P $75.00 $50.00 19
Eagle s targeted monthly distribution of $0.0875 per unit ($1.05 for 2012) 45% of 2012 distributions assumed to be included in the income of Unitholders. Remainder is return of capital and reduces the adjusted cost base of the units. Total Pre-Tax EV / Daily Production Entity Value / Reserve Unit Market Entity Debt / Yield DACF Volume % Gas 2012E Daily P+P Life Index Price Cap Value 2012E CF Current 2012E 2012E 2012E Production Reserve P+P 6/5/2012 $MM $MM x % x boe / d % $/ boe / d $/ boe years Crescent Point $39.20 $13,003 $14,800 1.1 x 7.0% 8.9 x 88,500 10% $167,233 $30.40 15.1 Baytex $44.32 $5,422 $5,747 0.6 x 2.7% 9.2 x 54,000 14% $106,424 $24.53 11.9 Vermilion $43.35 $4,276 $4,786 0.9 x 5.3% 7.9 x 37,500 36% $127,620 $31.29 11.2 PetroBakken $11.74 $2,241 $3,774 2.1 x 8.2% 4.7 x 48,520 15% $77,786 $19.92 10.7 Bonterra $44.50 $888 $1,015 1.4 x 7.0% 9.8 x 6,850 29% $148,233 $24.68 16.5 Zargon $10.05 $300 $390 1.6 x 11.9% 6.4 x 8,500 37% $45,848 $13.14 9.6 Parallel $6.20 $306 $502 3.7 x 15.5% 7.8 x 7,300 34% $68,806 $9.59 19.7 Average 1.6 x 8.2% 7.8 x 35,881 25% $105,993 $21.94 13.5 $10.66 $318 $319 0.2x 9.8% 8.0 x 3,000 2% $106,267 $17.84 16.3 Notes: (1) Production and reserves stated gross of royalties using a 6:1 equivalent conversion. (2) Total debt includes long-term debt, working capital deficiency and convertible debentures. (3) Leverage ratios exclude option proceeds. (4) Cash flow forecasts based on consensus estimates. (5) Production forecasts based on company guidance and street consensus estimates. (6) Reserve Life Index calculated based on 2012E production, adjusted for acquisitions and divestitures. (7) Unlike fixed income securities, the Trust has no obligation to distribute any fixed amount, and reduction in, or suspensions of cash distributions may occur that will reduce future yield. (8) Eagle Energy Trust reserves as at December 31, 2011 pro forma the Permian Basin acquisition announced April 2012; Reserve Life Index calculated based on estimated 2012E production of 3,000 boe/d pro forma the Permian Basin acquisition announced April 2012. Source: Scotiabank Global Banking & Markets, Bloomberg, Company Reports. 20
Unit Market Entity Pre-tax After-tax Yield Price Cap Value Yield Ontario Alberta B.C. Quebec 6/5/2012 $MM $MM Current 2012 2012 2012 2012 Marginal Dividend Tax Rate 29.5% 19.3% 26.1% 32.8% Marginal Income Tax Rate 46.4% 39.0% 43.7% 48.2% Crescent Point $39.20 $13,003 $14,800 7.0% 5.0% 5.7% 5.2% 4.7% Baytex $44.32 $5,422 $5,747 2.7% 1.9% 2.1% 2.0% 1.8% PetroBakken $11.74 $2,241 $3,774 8.2% 5.8% 6.6% 6.0% 5.5% Vermilion $43.35 $4,276 $4,786 5.3% 3.7% 4.2% 3.9% 3.5% Bonterra $44.50 $888 $1,015 7.0% 4.9% 5.7% 5.2% 4.7% Zargon $10.05 $300 $445 11.9% 8.4% 9.6% 8.8% 8.0% Parallel $6.20 $306 $502 15.5% 10.8% 11.6% 11.1% 10.6% Average 8.2% 5.8% 6.5% 6.0% 5.6% Eagle @ $1.05 Dist. $10.66 $318 $314 9.8% 7.8% 8.1% 7.9% 7.7% Yield Premium (based on Eagle at 9.8%) Average 1.6% 2.0% 1.6% 1.9% 2.2% Low -5.6% -3.0% -3.4% -3.2% -2.9% High 7.2% 5.9% 6.0% 5.9% 5.9% Notes: (1) Non-taxable (RRSP or TSFA) investors who hold Eagle (assuming 9.8% yield) are earning a yield premium of 160 bps against the average yield of the peer group. (2) Taxable investors in Ontario are earning a yield premium of 200 bps against the peer average (assuming 9.8% yield for Eagle) and a yield premium/discount range from a 300 bps discount to 590 bps premium. (3) Taxable investors in Alberta, B.C. and Quebec enjoy average yield premiums of 160 bps, 190 bps and 220 bps, respectively. (4) Pre-tax yield is calculated as total annual dividends per share divided by the current share price. (5) The tax deferred component of the Eagle distribution is assumed to be 55%. (6) Unlike fixed income securities, the Trust has no obligation to distribute any fixed amount, and reductions in, or suspensions of cash distributions may occur that would reduce future yield. Source: Scotiabank Global Banking & Markets 21
Richard Clark, Director, President and Chief Executive Officer Nineteen years in the legal profession as a founding partner at a boutique oil and gas law firm, then ten years at a Canadian national law firm, specializing in corporate finance, securities, M&A and venture capital. Extensive experience in the royalty trust sector. Peter Churcher, M.Sc., Chief Operating Officer Former Global Head Upstream Business Development at TAQA with over twenty-five years E&P experience. Six years of experience working with PrimeWest and three years of on the ground US experience with Union Pacific Resources. Kelly Tomyn, CA, Chief Financial Officer Former VP Finance and CFO for numerous public & private companies with over twenty-two years of financial experience with E&P companies. Former controller for Shiningbank. James Elliott, CA, VP Finance 16 years of experience in corporate finance and financial accounting, with 14 years of direct experience in the oil and gas industry. Former controller with Southern Pacific Resource Corp. Robert Cunningham, VP Business Development (Houston) Over twenty-five years experience in the oil and gas business involving business development, finance, energy banking and risk management. Former VP Finance and Business Development of Zone Energy, LLC, a privately held oil and gas company. Dusty Dumas, Controller (Houston) Twenty years experience in financial and reporting roles. Former VP Finance of a large privately held oil and gas company. 22
David Fitzpatrick, P.Eng., Chairman Former Chief Executive Officer, Shiningbank Bruce Gibson, CA, Chair of Audit Committee Former Chief Financial Officer, Shiningbank Warren Steckley, P.Eng., Chair of Reserves and Governance Committee President and Chief Operating Officer, Barnwell of Canada, Former Director Shiningbank Joseph Blandford, P.Eng., Chair of Compensation Committee Retired Oilman, Resides in Houston, TX Richard Clark, B.A. (Econ), LLB, Director President and Chief Executive Officer, Eagle Energy, Former Director Shiningbank 23
EAGLE S AREAS OF ACTIVITY Palo Pinto County Martin County Houston Caldwell County 24
Caldwell County - Luling, Texas 25
Caldwell County - Luling, Texas 26
Caldwell County - Luling, Texas 27
Martin County - Midland, Texas 28
EAGLE LEADS THE RE-EMERGENCE OF THE CANADIAN ENERGY TRUSTS First energy trust IPO since 2006 (Nov. 2010). First IPO using the foreign asset income trust model, which we created (Nov. 2010). First to operate our own assets (Aug. 2011). First bought deal acquisition of a stand-alone asset (May 18, 2012): not a working interest top up; not a private equity sponsored acquisition. Eagle leads this emerging asset class and we expect to continue to lead as we grow our business. 29
CONTACT: Richard W. Clark, CEO Eagle Energy Inc. 900, 639 5 th Avenue SW Calgary, AB T2P 0M9 Tel: (403) 531-1575 info@eagleenergytrust.com 30