UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2001

                                       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 NO. 1-16383

                              CHENIERE ENERGY, INC.
                    (Exact name as specified in its charter)

                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                   95-4352386
                     (I. R. S. Employer Identification No.)

                   333 Clay Street, Suite 3400 HOUSTON, TEXAS
                         (Address of executive offices)

                                   77002-4102
                                   (Zip Code)

                                 (713) 659-1361
              (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 [_].

As of November 9, 2001, there were 13,297,393 shares of Cheniere Energy, Inc.
Common Stock, $.003 par value, issued and outstanding.

The Company is restating its consolidated financial statements for the three and
nine months ended September 30, 2001, to remove the gain on sale of
unconsolidated affiliate stock of $425,678 related to the sale of a seismic
license and unconsolidated affiliate stock and to adjust the fair value of the
stock used in allocating sales proceeds between the investment account and oil
and gas property costs.




                              CHENIERE ENERGY, INC.

                              INDEX TO FORM 10-Q/A

                                                                            Page
                                                                            ----

PART I.  FINANCIAL INFORMATION

     Item 1. Consolidated Financial Statements

             Consolidated Balance Sheet.....................................  3

             Consolidated Statement of Operations...........................  4

             Consolidated Statement of Stockholders' Equity.................  5

             Consolidated Statement of Cash Flows...........................  6

             Notes to Consolidated Financial Statements.....................  7

     Item 2. Management's Discussion and Analysis of Financial Condition and
             Results of Operations.......................................... 11

     Item 3  Quantitative and Qualitative Disclosures About Market Risk..... 17

PART II.  OTHER INFORMATION

     Item 2. Changes in Securities and Use of Proceeds...................... 17

     Item 6. Exhibits and Reports on Form 8-K............................... 17

SIGNATURES.................................................................. 18

                                       2


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET




                                                                            September 30,      December 31,
                                                                                2001              2000
                                                                            -------------      ------------
                                                                             (Unaudited)

                                                                              Restated
                                                                            (See Note 8)
                    ASSETS
                                                                                         
CURRENT ASSETS
 Cash                                                                       $    927,644       $  1,888,562
 Accounts Receivable                                                             994,274            851,706
 Prepaid Expenses                                                                224,765             98,532
                                                                            ------------       ------------
  Total Current Assets                                                         2,146,683         2,838,800

OIL AND GAS PROPERTIES, full cost method
 Proved Properties, net                                                        2,074,934          6,727,613
 Unproved Properties, not subject to amortization                             17,182,883         18,253,731
                                                                            ------------       ------------
  Total Oil and Gas Properties                                                19,257,817         24,981,344

LNG SITE COSTS                                                                 1,275,000                  -

FIXED ASSETS, net                                                                416,868            206,204

INVESTMENT IN UNCONSOLIDATED AFFILIATE                                         4,534,478          6,639,270
                                                                            ------------       ------------
  Total Assets                                                              $ 27,630,846       $ 34,665,618
                                                                            ============       ============

           LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
 Accounts Payable                                                           $  2,222,509       $  1,472,293
 Accrued Liabilities                                                             365,191            132,117
                                                                            ------------       ------------
  Total Current Liabilities                                                    2,587,700          1,604,410

STOCKHOLDERS' EQUITY
 Preferred Stock, $.0001 par value
  Authorized: 5,000,000 shares
  Issued and Outstanding: none                                                         -                  -
 Common Stock, $.003 par value
  Authorized: 40,000,000 shares at September 30, 2001
  and 120,000,000 shares at December 31, 2000
  Issued and Outstanding: 13,297,393 shares at September 30, 2001
  and 12,547,393 shares at December 31, 2000                                      39,892             37,642
 Additional Paid-in-Capital                                                   41,116,868         39,382,789
 Accumulated Deficit                                                         (16,113,614)        (6,359,223)
                                                                            ------------       ------------
  Total Stockholders' Equity                                                  25,043,146         33,061,208
                                                                            ------------       ------------
  Total Liabilities and Stockholders' Equity                                $ 27,630,846       $ 34,665,618
                                                                            ============       ============



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

                                       3


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS

                                   (Unaudited)




                                                                          Three Months Ended              Nine Months Ended
                                                                             September 30,                   September 30,
                                                                       --------------------------     --------------------------
                                                                           2001           2000             2001         2000
                                                                       -------------  -----------     -------------  -----------
                                                                         Restated                        Restated
                                                                       (See Note 8)                    (See Note 8)
                                                                                                          
Revenues
  Oil and Gas Sales                                                    $   395,540    $ 1,198,052      $ 2,142,028    $ 4,102,735
                                                                       -----------    -----------      -----------    -----------
    Total Revenues                                                         395,540      1,198,052        2,142,028      4,102,735
                                                                       -----------    -----------      -----------    -----------
Operating Costs and Expenses

  Production Costs                                                          68,943        120,494          276,006        316,227
  Depreciation, Depletion and Amortization                                 332,570        901,084        1,093,202      2,897,431
  Ceiling Test Write-down                                                2,966,603              -        5,126,248              -
  General and Administrative Expenses                                    1,157,574        262,510        3,479,732        932,274
                                                                       -----------    -----------      -----------    -----------
    Total Operating Costs and Expenses                                   4,525,690      1,284,088        9,975,188      4,145,932
                                                                       -----------    -----------      -----------    -----------
Loss from Operations Before Interest and Income Taxes
  and Equity in Net Loss of Unconsolidated Affiliate                    (4,130,150)       (86,036)      (7,833,160)       (43,197)
Interest Income                                                              1,717          4,905           15,681         17,824
Provision for Income Taxes                                                       -              -                -              -
Equity in Net Loss of Unconsolidated Affiliate                            (929,482)             -       (1,936,912)             -
                                                                       -----------    -----------      -----------    -----------
Net Loss                                                               $(5,057,915)   $   (81,131)     $(9,754,391)   $   (25,373)
                                                                       ===========    ===========      ===========    ===========
Net Loss Per Share - Basic and Diluted                                 $     (0.38)   $     (0.01)     $     (0.75)   $     (0.00)
                                                                       ===========    ===========      ===========    ===========
Weighted Average Number of Shares Outstanding - Basic and Diluted       13,297,393     10,763,697       12,946,917    $10,572,610
                                                                       ===========    ===========      ===========    ===========



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

                                       4


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                   (Unaudited)




                                             Common Stock             Additional                              Total
                                       ------------------------        Paid-In          Accumulated         Stockholders'
                                         Shares         Amount         Capital            Deficit             Equity
                                       ----------      --------      ------------      --------------      -------------
                                                                                            
Balance - December 31, 1999            10,053,118      $ 30,159      $ 33,293,822      $  (5,578,243)      $ 27,745,738
Equity Issuances                          944,275         2,833         2,603,667                  -          2,606,500
Issuance of Warrants to
  Purchase Common Stock                         -             -           528,000                  -            528,000
Expenses Related to Offerings                   -             -          (189,546)                 -           (189,546)
Net Loss                                        -             -                 -            (25,373)           (25,373)
                                       ----------      --------      ------------      -------------       ------------
Balance - September 30,  2000          10,997,393      $ 32,992      $ 36,235,943      $  (5,603,616)      $ 30,665,319
                                       ==========      ========      ============      =============       ============
Balance - December 31, 2000            12,547,393      $ 37,642      $ 39,382,789      $  (6,359,223)      $ 33,061,208
Equity Issuances                          750,000         2,250         1,647,750                  -          1,650,000
Issuance of Warrants to
  Purchase Common Stock                         -             -            93,000                  -             93,000
Expenses Related to Offerings                   -             -            (6,671)                 -             (6,671)
Net Loss (Restated - See Note 8)                -             -                 -         (9,754,391)        (9,754,391)
                                       ----------      --------      ------------      -------------       ------------
Balance - September 30, 2001           13,297,393      $ 39,892      $ 41,116,868      $ (16,113,614)      $ 25,043,146
  (Restated - See Note 8)              ==========      ========      ============      =============       ============



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

                                       5


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (unaudited)




                                                                                   Nine Months Ended
                                                                                      September 30,
                                                                              -----------------------------
                                                                                  2001            2000
                                                                              -------------    ------------
                                                                                Restated
                                                                              (See Note 8)
                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net Loss                                                                      $(9,754,391)    $   (25,373)
  Adjustment to Reconcile Net Loss to
    Net Cash Provided by (Used in) Operating Activities:
      Depreciation, Depletion and Amortization                                   1,093,202       2,897,431
      Ceiling Test Write-down                                                    5,126,248             -
      Non-Cash Expense                                                             273,000         100,000
      Equity in Net Loss of Unconsolidated Affiliate                             1,936,912             -
                                                                               -----------     -----------
                                                                                (1,325,029)      2,972,058
  Changes in Operating Assets and Liabilities

      Accounts Receivable                                                          608,313          91,116
      Prepaid Expenses                                                            (135,833)        (37,993)
      Accounts Payable and Accrued Liabilities                                    (240,471)      2,561,297
                                                                               -----------     -----------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                             (1,093,020)      5,586,478
                                                                               -----------     -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of Fixed Assets                                                       (355,338)       (275,286)
  Oil and Gas Property Additions                                                (2,734,086)     (5,486,324)
  Advance Proceeds from Sale of Oil and Gas Properties                                 -         2,000,000
  Sale of Oil and Gas Seismic Data                                               2,853,197             -
  LNG Site Costs                                                                  (125,000)            -
                                                                               -----------     -----------
NET CASH USED IN INVESTING ACTIVITIES                                             (361,227)     (3,761,610)
                                                                               -----------     -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from Issuance of Notes Payable                                              -         2,605,000
  Repayment of Notes Payable                                                           -        (5,020,699)
  Sale of Common Stock                                                             500,000       2,056,500
  Offering Costs                                                                    (6,671)       (189,546)
  Debt Issuance Costs                                                                  -           124,257
                                                                               -----------     -----------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                493,329        (424,488)
                                                                               -----------     -----------
NET INCREASE/(DECREASE) IN CASH                                                   (960,918)      1,400,380

CASH - BEGINNING OF PERIOD                                                       1,888,562       1,175,950
                                                                               -----------     -----------
CASH - END OF PERIOD                                                           $   927,644     $ 2,576,330
                                                                               ===========     ===========


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

                                       6


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 - BASIS OF PRESENTATION

The unaudited consolidated financial statements of Cheniere Energy, Inc.
(Cheniere or the Company) have been prepared in accordance with generally
accepted accounting principles for interim financial information and with the
instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do
not include all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of
management, all adjustments, consisting only of normal recurring adjustments
necessary for a fair presentation, have been included.

For further information, refer to the financial statements and footnotes
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2000, as amended. Interim results are not necessarily indicative of results
to be expected for the full fiscal year ended December 31, 2001. Certain
reclassifications have been made to conform prior period amounts to the current
period presentation. These reclassifications have no effect on net income/(loss)
or stockholders' equity.

In early July, the Financial Accounting Standards Board (FASB) issued Statement
of Financial Accounting Standards (SFAS) No. 141, Business Combinations and SFAS
No. 142, Goodwill and Other Intangible Assets. The standards revise accounting
for business combinations by:

         .   prohibiting the pooling of interest method of accounting and
             requiring the purchase method of accounting to be used on all
             business combinations initiated after June 30, 2001;

         .   requiring that separately identifiable intangible assets, other
             than goodwill, be recorded as assets. These intangible assets must
             either be amortized over their useful lives or, if they have
             indefinite useful lives, not be amortized and periodically tested
             for impairment; and

         .   ceasing all amortization of goodwill, instead requiring it be
             tested at least annually for impairment. In addition, existing
             goodwill on business combinations completed before July 1, 2001
             will no longer be amortized after December 31, 2001 and should be
             tested annually for impairment.

Cheniere will account for all future business combinations under SFAS No. 141.
Effective January 1, 2002, Cheniere will adopt SFAS No. 142 as required. The
impact of these standards will be evaluated in future periods, but it is not
expected to be material.

The FASB also issued SFAS No. 143, Accounting for Asset Retirement Obligations.
This statement significantly changes the method of accruing for costs associated
with the retirement of fixed assets (e.g., oil and gas production facilities)
for which an entity is legally obligated to incur. We will be further evaluating
the impact and timing of implementation of SFAS No. 143. Implementation of this
standard is required no later than January 1, 2003, with earlier adoption
encouraged.

In October 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets, which clarified certain implementation issues
arising from SFAS No. 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed of. This standard is effective January
1, 2002, and the Company is currently assessing its impact.

                                       7


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 2 - OIL AND GAS PROPERTIES

The Company follows the full cost method of accounting for its oil and gas
properties. Under this method, all productive and nonproductive exploration and
development costs incurred for the purpose of finding oil and gas reserves are
capitalized.

The costs of the Company's oil and gas properties, including the estimated
future costs to develop proved reserves, are depreciated using a composite
units-of-production rate based on estimates of proved reserves. Investments in
unproved properties and major development projects are not amortized until
proved reserves associated with the projects can be determined or until
impairment occurs. If the results of an assessment indicate that the properties
are impaired, the amount of the impairment is added to the capitalized costs to
be amortized. Net capitalized costs are limited to a capitalization ceiling,
calculated on a quarterly basis as the aggregate of the present value,
discounted at 10%, of estimated future net revenues from proved reserves, based
on current economic and operating conditions, plus the lower of cost or fair
market value of unproved properties, less related income tax effects.

The Company's allocation of seismic exploration costs to proved properties
involves an estimate of the total reserves to be discovered in the project. It
is reasonably possible, based on the results obtained from future events, that
revisions of this estimate could occur which would affect the Company's
capitalization ceiling. At June 30, 2001, the Company's capitalized costs
exceeded its capitalization ceiling, resulting in a ceiling test write-down in
the amount of $2,159,645. At September 30, 2001, the Company's capitalized costs
exceeded its capitalization ceiling by $2,966,603, resulting in an additional
ceiling test write-down.

NOTE 3 - COMMON STOCK AND WARRANTS

In February 2001, the Company issued to one investor 250,000 units at a price of
$2.00 per unit, each unit representing one share of common stock and one-sixth
warrant to purchase a share of common stock. Warrants issued in connection with
this sale of units are exercisable at a price of $3.00 per share on or before
December 31, 2003. This issuance was made in reliance on the exemption from
registration provided by Section 506 of Regulation D. Net proceeds from the
issuance were $493,329.

In May 2001, the Company granted to a consultant warrants to purchase 50,000
shares of Cheniere common stock at a strike price of $3.00 per share,
exercisable on or before April 30, 2005. The non-cash issuance of warrants was
valued at $93,000 using the Black-Scholes method.

On June 14, 2001, the Company issued 500,000 shares of common stock to acquire a
3-year lease option on a potential site for a liquefied natural gas (LNG)
receiving terminal in Freeport, Texas. In connection with the transaction,
Cheniere is obligated to issue an additional 750,000 shares of common stock when
it completes the permitting process and an LNG site is ready for construction to
commence. The 500,000 shares issued in June were valued at $1,150,000, or $2.30
per share, the closing market price of the Company's common stock on the date of
the transaction. Under the terms of the lease option, the Company is obligated
to make semi-annual payments of $125,000 commencing in September 2001 and
continuing throughout the 3-year term of the lease option. Such option payments
will be applied toward lease rentals upon execution of a long-term lease.

                                       8


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 4 - INVESTMENT IN UNCONSOLIDATED AFFILIATE

Cheniere accounts for its investment in Gryphon Exploration Company (Gryphon)
using the equity method of accounting. Cheniere does not exercise control over
Gryphon but exercises significant influence through board participation.
Cheniere presently owns 100% of the outstanding common stock of Gryphon. At such
time as Gryphon's preferred shares are converted to common shares, Cheniere's
equity interest in Gryphon's earnings (losses) will be calculated using the
Company's percentage ownership of common shares on a converted basis, which
percentage is 23.6% as of November 7, 2001. Gryphon was formed on October 11,
2000. Results of Gryphon's operations for the three months and nine months ended
September 30, 2001 are summarized as follows:





                                                               Period Ended September 30, 2001
                                                               -------------------------------
                                                                Three Months       Nine Months
                                                               --------------     ------------
                                                                           
Net sales                                                      $  273,733        $    668,141
Gross profit                                                      227,882             562,280
Income from continuing operations                                 (46,074)             77,445
Net income (loss)                                                 (46,074)             77,445
Accrued preferred dividends                                      (883,408)         (2,014,357)
Cheniere's equity in net loss of unconsolidated affiliate        (929,482)         (1,936,912)




During the first nine months of 2001, Gryphon made cash calls totaling
$20,000,000 against its capital commitment of $75,000,000. Cheniere declined to
participate in such cash calls, and accordingly, its ownership interest in
Gryphon, after the effect of converting preferred stock into common stock, was
reduced from 36.8% at December 31, 2000 to 24.4% as of July 23, 2001. Cheniere's
ownership interest was diluted further to 23.6% on July 27, 2001, when it
transferred 6,740 shares of Gryphon common stock to Gryphon in connection with
the sale of licenses to certain seismic data. (See Note 6 for additional
discussion.)

In connection with the seismic license contributed to Gryphon upon its
formation, Cheniere entered into an agreement with the third party issuer of the
license. The agreement provides that Cheniere will pay a transfer fee to the
third party in an aggregate amount of up to $2,500,000. Such transfer fee is
contingent upon Gryphon's completion of up to ten successful wells during the
license period and within the license area. Upon Gryphon's completion of such a
well, an amount of $250,000 is payable by Cheniere one month after production
commences. If such amount is not paid at the end of the one-month period, it
will bear interest of 18% from such date until paid. Any transfer fees payable
will be recorded as additions to Cheniere's investment in Gryphon. The first
amount became payable in October 2001.

NOTE 5 - SALE OF PROPRIETARY DATA SET

In September 2001, Cheniere acquired for $500,000 all rights to its
228-square-mile proprietary seismic database from the industry partner with whom
it had jointly acquired the data in 1996 and 1997. Cheniere subsequently sold
the seismic data to a seismic marketing company for $2,500,000 and a 50% share
in licensing proceeds generated by the marketing company. Proceeds from the
September 2001 sale of 3D seismic data were recorded as a reduction to the
Company's unproved oil and gas property costs. Cheniere retained a license to
all of the seismic data for use in its exploration program.

                                       9


                     CHENIERE ENERGY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 6 - RELATED PARTY TRANSACTIONS

In April 2001, the Company sold an interest in a prospect to Gryphon. Gryphon
paid Cheniere $225,563 for a 50% interest in the related leases and will pay a
disproportionate share of the drilling costs on terms representative of what a
third party would pay for participation in the prospect generated by Cheniere.

In June 2001, Cheniere sold to Gryphon for $3,500,000 one of its two licenses to
certain 3D seismic data covering 3,800 square miles. Gryphon paid $853,197 in
cash to Cheniere and assumed $2,646,803 of Cheniere's obligations related to the
reprocessing of the data. Cheniere is responsible for the cost of reprocessing
the remainder of the data ($1,061,692), which is expected to be completed in the
first quarter of 2002. Cheniere retains one license to the seismic data.

In July 2001, Cheniere sold to Gryphon one of its two licenses to certain 3D
seismic data covering an additional 3,000 square miles. Gryphon agreed to pay
Cheniere's accounts payable of $1.3 million and the remaining commitment of $2.9
million related to the reprocessing of the data. In connection with the
transaction, Cheniere also transferred to Gryphon 6,740 shares of Gryphon common
stock, valued at approximately $418,000, or $62 per share, based on the fair
market value of the Gryphon common stock which considered the fair value of such
stock at the formation of Gryphon and any significant changes in Gryphon's
operations or market conditions. The proceeds at closing of $1.3 million were
accounted for, after giving effect to the restatement described in Note 8, as a
reduction to the carrying amount of Cheniere's investment in Gryphon ($418,000)
and unproved oil and gas properties ($882,000). Cheniere retains one license to
the seismic data. At September 30, 2001, Cheniere has included $750,880 in
accounts receivable and in accounts payable related to reprocessing charges
which are to be paid by Gryphon.

In September 2001, the Company made a payment of $40,000 to its chairman
representing consulting fees for the months of October 2001 through January
2002. The balance is included in prepaid expenses at September 30, 2001.

NOTE 7 - SUBSEQUENT EVENTS

In October 2001, the Company received a cash call from Gryphon in the amount of
$10,000,000 ($2,361,725 net to Cheniere). Cheniere declined to participate. In
the event Warburg, Pincus Equity Partners, L.P. contributes the full $10,000,000
to Gryphon on or before November 19, 2001, as it is entitled to do, Cheniere's
as-converted, effective interest in Gryphon will be reduced from 23.6% to 20.2%.

NOTE 8 - THIRD QUARTER 2001 RESTATEMENT

The Company is restating its consolidated financial statements for the three and
nine months ended September 30, 2001 to record the amount previously reported as
a gain on sale of unconsolidated affiliate stock of $425,678, as reductions to
the basis of the Company's investment in Gryphon and to oil and gas properties
(See Note 6). The Company is also adjusting the fair value of the stock used in
allocating the sales proceeds between the investment account and oil and gas
properties. The effect of this restatement on the significant line items
affected is as follows:




                                         Three months                            Nine Months
                                 -----------------------------            ---------------------------
                                  As Reported      As Restated            As Reported     As Restated
                                 -------------    ------------            ------------   ------------
                                                                              
Net Loss                         $(4,632,237)     $(5,057,915)            $(9,328,713)    $(9,754,391)
Net Loss per share               $     (0.35)     $     (0.38)            $     (0.72)    $     (0.75)

                                       September 30, 2001
                                 -----------------------------
                                  As Reported      As Restated
                                 -------------    ------------
Oil and Gas Properties           $19,513,958      $19,257,817
Investment in
   Unconsolidated Affiliate      $ 4,704,015      $ 4,534,478


                                       10


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

GENERAL

The Company's unaudited consolidated financial statements and notes thereto
relate to the three-month and nine-month periods ended September 30, 2001 and
2000. These statements, the notes thereto and the consolidated financial
statements included in the Company's Annual Report on Form 10-K for the year
ended December 31, 2000, as amended, contain detailed information that should be
referred to in conjunction with the following discussion.

PRODUCTION AND PRODUCT PRICES

Information concerning the Company's production and average prices received for
the three-month and nine-month periods ended September 30, 2001 and 2000 is
presented in the following table:




                                  Three Months                Nine Months
                                Ended September 30,       Ended September 30,
                               --------------------     ----------------------
                                 2001       2000          2001         2000
                               -------     -------      --------    ----------
                                                         
Production
  Oil (Bbls)                       355           -         1,880         3,041
  Gas (Mcf)                    141,037     280,106       448,980     1,227,281
  Gas equivalents (Mcfe)       143,167     280,106       460,260     1,245,527

Average sales prices
  Oil (per Bbl)                $ 26.15     $     -       $ 28.92     $   29.22
  Gas (per Mcf)                $  2.90     $  4.56       $  4.92     $    3.47
  Gas equivalents (per Mcfe)   $  2.92     $  4.56       $  4.92     $    3.49



RESULTS OF OPERATIONS

COMPARISON OF THREE-MONTH PERIODS ENDED SEPTEMBER 30, 2001 AND 2000 - The
Company's operating results for the three months ended September 30, 2001
reflect a loss of $5,057,915, or $0.38 per share (basic and fully diluted),
compared to a loss of $81,131, or $0.01 per share (basic and fully diluted) a
year earlier. The most significant factor in Cheniere's loss for the current
quarter is a non-cash ceiling test write-down of $2,966,603.

In the three months ended September 30, 2001, Cheniere recorded oil and gas
revenues of $395,540 compared to $1,198,052 a year earlier. The decrease in
revenues related to a decline in production from 280,106 million cubic feet
equivalents (Mcfe) for the 2001 third quarter to 143,167 Mcfe for the same
period in 2001 and a decrease in product prices from $4.56 to $2.92 per Mcfe of
gas. The decrease in production reflects depletion of the zones currently
producing in the Company's two wells. Production costs totaled $68,943 for the
third quarter of 2001 and $120,494 for the respective 2000 quarter, with such
decrease relating primarily to the effect of lower production rates on severance
taxes.

Depreciation, depletion and amortization expense decreased to $332,570 for the
2001 third quarter compared to $901,084 for the same period in 2000.
Depreciation, depletion and amortization of oil and gas property costs decreased
to $292,059 for the 2001 quarter compared to $785,667 for the same period in
2000, principally due to lower levels of production in 2001. Depreciation of
fixed assets decreased to $49,275 in the 2001 quarter, compared to $115,417
during the same period in 2000, as a result of Cheniere's transfer of assets to
Gryphon in October 2000.

                                       11


At September 30, 2001, the Company's capitalized costs exceeded its
capitalization ceiling by $2,966,603, resulting in a non-cash ceiling test
write-down. The write-down was a result of a decline in oil and gas prices to
$22.00 per barrel and $2.16 per Mcf, respectively, at September 30, 2001
(compared to $28.00 per barrel and $3.68 per Mcf at June 30, 2001). If oil and
gas prices continue to decline, the Company may be required to record additional
write-downs in the future.

General and administrative (G&A) expenses, net of recoveries and amounts
capitalized, were $1,157,574 and $262,510 in the third quarters of 2001 and
2000, respectively. Total G&A expenses increased by $249,730 to $1,344,574 from
the total of $1,094,844 a year earlier. Legal and professional fees increased by
$243,129 to $340,316 in the third quarter of 2001 principally related to the
Company's project to develop an LNG receiving terminal business and the
acquisition of sites for such terminals in 2001. Consulting expenses increased
by $243,449 to $315,629, also related to the LNG project. Salaries and benefits
decreased by $287,973 to $363,228 in 2001 due to fewer employees as a result of
the formation of, and transfer of certain employees to, Gryphon in October 2000.
Cheniere capitalized $187,000 of G&A expenses to oil and gas property costs in
the third quarter of 2001 compared to $459,000 during the same period of 2000,
the change being a direct result of the reduced number of Cheniere's exploration
staff following the formation of Gryphon in October 2000. Finally, Cheniere
received no management fees in 2001, compared to $373,333 which served to offset
G&A expenses in the 2000 quarter.

Cheniere accounts for its investment in Gryphon using the equity method of
accounting. Cheniere does not exercise control over Gryphon but exercises
significant influence through board participation. Cheniere's equity interest in
Gryphon's operating results for the three months ended September 30, 2001 was a
loss of $929,482 during the same period of 2000, calculated by applying
Cheniere's 100% common stock ownership interest to Gryphon's net loss of $46,074
and reducing such result for Gryphon's preferred dividends earned but undeclared
for the quarter of $883,408. At such time as Gryphon's preferred shares are
converted to common shares, Cheniere's equity interest in Gryphon's earnings
(losses) will be calculated using its percentage ownership of common shares on
an as-converted basis, which percentage is 23.6% as of November 7, 2001. In
October 2001, the Company received a cash call from Gryphon in the amount of
$10,000,000 ($2,361,725 net to Cheniere). Cheniere declined to participate. In
the event Warburg, Pincus Equity Partners, L.P. (Warburg) contributes the full
$10,000,000 to Gryphon on or before November 19, 2001, as it is entitled to do,
Cheniere's as-converted, effective interest in Gryphon will be reduced from
23.6% to 20.2%. Gryphon commenced operations on October 11, 2000.

COMPARISON OF NINE-MONTH PERIODS ENDED SEPTEMBER 30, 2001 AND 2000 - The
Company's operating results for the nine months ended September 30, 2001 reflect
a net loss of $9,754,391, or $0.75 per share (basic and fully diluted) compared
to a net loss of $25,373, or $0.00 per share (basic and fully diluted), during
the same period of 2000. The most significant factors in Cheniere's loss for the
2001 period are non-cash ceiling test write-downs of $2,159,645 in the second
quarter and $2,966,603 in the third quarter, totaling $5,126,248 for the nine
months.

In the first nine months of 2001, Cheniere recorded revenues of $2,142,028
compared to $4,102,735 in 2000. The decrease in revenues resulted principally
from a decline in production from 1,245,547 Mcfe for the nine-month period ended
September 30, 2000 compared to 460,260 Mcfe for the same period in 2001 offset
by the effect of an increase in product prices from $3.49 to

                                       12


$4.92 per Mcfe. The decrease in production reflects depletion of the zones
currently producing in the Company's two wells. Production costs totaled
$276,006 for the 2001 period and $316,227 for the 2000 period, with the decrease
relating primarily to the effect of lower production rates on severance taxes.

Depreciation, depletion and amortization expense decreased to $1,093,202 for the
first nine months of 2001 compared to $2,897,431 in the first nine months of
2000. Depreciation, depletion and amortization of oil and gas property costs
decreased to $938,928 for the 2001 period compared to $2,563,741 for the 2000
period, principally due to lower levels of production in 2001. Depreciation of
fixed assets decreased to $144,674 in the 2001 period, compared to $333,690
during the same period of 2000, as a result of Cheniere's transfer of assets to
Gryphon in October 2000.

At September 30, 2001, the Company's capitalized costs exceeded its
capitalization ceiling by $2,966,603, resulting in a non-cash ceiling test
write-down. This write-down was a result of a decline in oil and gas prices to
$22.00 per barrel and $2.16 per Mcf at September 30, 2001 (compared to $28.00
per barrel and $3.68 per Mcf at June 30, 2001). At June 30, 2001, the Company's
capitalized costs exceeded its capitalization ceiling by $2,159,645, also
resulting in a ceiling test write-down. The write-down was a result of a decline
in oil and gas prices to $28.00 per barrel and $3.68 per Mcf at June 30, 2001
(compared to $29.72 per barrel and $10.71 per Mcf at December 31, 2000).

G&A expenses, net of recoveries and amounts capitalized, were $3,479,732 and
$932,274 in the first nine months of 2001 and 2000, respectively. Total G&A
expenses increased by $916,791 to $4,087,732 in the 2001 period from the total
of $3,170,941 a year earlier. Legal and professional fees increased by $836,865
to $1,112,491 principally related to the Company's project to develop an LNG
receiving terminal business and the acquisition of sites for such terminals in
2001. Consulting expenses increased by $661,531 to $873,449, also related to the
LNG project. Salaries and benefits decreased by $625,100 to $1,112,344 in 2001
due to fewer employees as a result of the formation of, and transfer of certain
employees to, Gryphon in October 2000. Also included in the 2001 period were
$93,000 in non-cash expenses related to the issuance of warrants to a consultant
who provided services to the Company including assisting in listing Cheniere's
stock on The American Stock Exchange. Cheniere capitalized $608,000 of G&A
expenses to oil and gas property costs in the first nine months of 2001 compared
to $1,262,000 a year earlier, the change being a direct result of the reduced
number of Cheniere's exploration staff following the formation of Gryphon in
October 2000. Finally, Cheniere received no management fees in 2001, compared to
$976,667 which served to offset G&A expenses in the 2000 period.

Cheniere accounts for its investment in Gryphon using the equity method of
accounting. Cheniere does not exercise control over Gryphon but exercises
significant influence through board participation. Cheniere's equity interest in
Gryphon's operating results for the nine-months ended September 30, 2001 was
$1,936,912, calculated by applying Cheniere's 100% common stock ownership
interest to Gryphon's net income of $77,445 during the same period in 2000 and
reducing such result for Gryphon's preferred dividends earned but undeclared for
the period of $2,014,357. At such time as Gryphon's preferred shares are
converted to common shares, Cheniere's equity interest in Gryphon's earnings
(losses) will be calculated using its percentage ownership of common shares on
an as-converted basis, which percentage is 23.6% as of November 7, 2001. In
October 2001, the Company received a cash call from Gryphon in the amount of
$10,000,000 ($2,361,725 net to Cheniere). Cheniere declined to participate. In
the event Warburg contributes the full $10,000,000 to Gryphon on or before
November 19, 2001, as it is entitled to do, Cheniere's as-converted, effective
interest in Gryphon will be reduced from 23.6% to 20.2%. Gryphon commenced
operations on October 11, 2000.

                                       13


LIQUIDITY AND CAPITAL RESOURCES

Cash balances and cash flows from current operations will not be adequate to
meet the future liquidity requirements of the Company. The Company expects that
future liquidity requirements will be met by one or more of the following: the
divestiture of producing oil and gas properties, sales of portions of its
working interest in the prospects within its exploration program, sale to an
industry partner of a participation in the Company's exploration program, sale
of proprietary 3D seismic data licenses, sale of a participation interest in the
Company's LNG project, and/or additional offerings of the Company's equity
securities. Management expects to meet all of its liquidity requirements for the
next twelve months through such sources. In the event that the Company is unable
to obtain additional capital from one or more of these sources, its operations
could be adversely affected.

In its second quarter report, the Company stated that subsequent to June 30,
2001, it had received and was evaluating offers for the sale of its producing
oil and gas properties, for the sale of an interest in certain prospects, for
the sale of a portion of its 3D seismic data, and for the sale of a
participation interest in its LNG project. Due to market conditions at the time,
the Company elected not to sell its producing oil and gas properties in what it
deemed to be a time of temporarily depressed gas prices. Cheniere has sold
interests in certain of its prospects, generating proceeds totaling
approximately $226,000 in April 2001, $517,000 in August 2001 and $410,000 in
October 2001. Cheniere also completed the sale of its proprietary 3D seismic
data in September 2001 for $2,500,000 and a share in licensing proceeds
generated by the purchaser. The Company rejected an offer to purchase its LNG
project for securities valued at $10,000,000. The offer rejected by the Company
was subject to customary conditions and restrictions. There can be no assurance
that the Company could actually receive $10,000,000 for its LNG project or
obtain financing secured by such project. The Company has retained Petrie
Parkman & Co. to assist in arranging financing for its LNG project.

Cash Flow from Operating Activities

Due to declines in the production rates of its two wells and expenses related to
the development of an LNG receiving terminal business, the Company reported a
$1,325,029 net use of cash in its operations (before changes in operating assets
and liabilities) for the nine months ended September 30, 2001. At September 30,
2001, the Company had a working capital deficit of $441,017.

Private Placements of Equity

In February 2001, the Company issued to one investor 250,000 units at a cash
purchase price of $2.00 per unit (for an aggregate offering price of $500,000),
each unit representing one share of common stock and one-sixth warrant to
purchase a share of common stock. Warrants issued in connection with this sale
of units are exercisable at a price of $3.00 per share on or before December 31,
2003. These units were sold pursuant to offers made exclusively by accredited
investors, in reliance on the exemption from registration provided by Section
506 of Regulation D. No underwriting discounts or commissions were made with
respect to the offering. Net proceeds from the offering were $493,329.

Exploration Funding

On October 11, 2000, Cheniere completed a transaction with Warburg to fund its
exploration program on approximately 8,800 square miles of seismic data in the
Gulf of Mexico through a newly formed affiliated company, Gryphon. Cheniere
contributed selected assets and liabilities in exchange for 100% of the common
stock of Gryphon (a 36.8% effective interest after conversion of preferred stock
held by Warburg) and $2,000,000 in cash. Warburg contributed $25,000,000 in cash
and received preferred stock, with an 8% cumulative preferred dividend,

                                       14


convertible into 63.2% of Gryphon's common stock. Cheniere and Warburg also
agreed, under certain circumstances, to contribute an additional $75,000,000 to
Gryphon, proportionate to their respective ownership interests.

During the first nine months of 2001, Gryphon made cash calls totaling
$20,000,000. Cheniere declined to participate in such cash calls, and
accordingly, its ownership interest in Gryphon, after the effect of converting
preferred stock into common stock, was reduced from 36.8% at December 31, 2000
to 24.4% as of July 23, 2001. Cheniere's ownership interest was diluted further
to 23.6% on July 27, 2001, when it transferred 6,740 shares of Gryphon common
stock to Gryphon in connection with the sale of licenses to certain seismic
data. In October 2001, the Company received a cash call from Gryphon in the
amount of $10,000,000 ($2,361,725 net to Cheniere). Cheniere declined to
participate. In the event Warburg contributes the full $10,000,000 to Gryphon on
or before November 19, 2001, as it is entitled to do, Cheniere's as-converted,
effective interest in Gryphon will be reduced from 23.6% to 20.2%.

Seismic Reprocessing

Between June 2000 and October 2000, Cheniere acquired licenses to approximately
6,800 miles of seismic data primarily in the shallow waters offshore Texas and
also in the West Cameron area in the Gulf of Mexico (the Offshore Texas Project
Area) in separate transactions with Seitel Data Ltd., a division of Seitel Inc.,
and JEBCO Seismic, L.P. Cheniere committed to reprocess all of the data from the
Offshore Texas Project Area at a cost of approximately $8,500,000, payable in
installments beginning in October 2000 and continuing through the final delivery
of reprocessed data, which is expected to occur in the fourth quarter of 2001.
Deliveries of reprocessed data began in May 2001. After the assumption of
liabilities by Gryphon related to its purchase of one license to the data
(discussed below), Cheniere's remaining liability for reprocessing is
$1,061,692.

Sale of Licenses to Seismic Data

In June and July 2001, Cheniere sold licenses to 6,800 square miles of seismic
data to Gryphon. Cash proceeds to Cheniere were $853,197. Gryphon also agreed to
pay $6,820,824 of Cheniere's obligation to fund the reprocessing of the seismic
data. In connection with the transaction, Cheniere also transferred 6,740 shares
of Gryphon common stock to Gryphon. Cheniere retains one license to all of the
data in the Offshore Texas Project Area.

Sale of Proprietary Seismic Data

In September 2001, Cheniere acquired for $500,000 all rights to its
228-square-mile proprietary seismic database from the industry partner with whom
it had jointly acquired the data in 1996 and 1997. Cheniere subsequently sold
the seismic data to a seismic marketing company for $2,500,000 and a 50% share
in licensing proceeds generated by the marketing company. Proceeds from the
September 2001 sale of 3D seismic data were recorded as a reduction to the
Company's unproved oil and gas property costs. Cheniere retains a license to all
of the seismic data for use in its exploration program.

RECENTLY ISSUED STATEMENTS OF FINANCIAL ACCOUNTING STANDARDS

In early July 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 141, Business
Combinations and SFAS No. 142, Goodwill and Other Intangible Assets. The
standards revise accounting for business combinations by:

         .   prohibiting the pooling of interest method of accounting and
             requiring the purchase method of accounting to be used on all
             business combinations initiated after June 30, 2001;

                                       15


         .   requiring that separately identifiable intangible assets, other
             than goodwill, be recorded as assets. These intangible assets must
             either be amortized over their useful lives or, if they have
             indefinite useful lives, not be amortized and periodically tested
             for impairment; and

         .   ceasing all amortization of goodwill, instead requiring it be
             tested at least annually for impairment. In addition, existing
             goodwill on business combinations completed before July 1, 2001
             will no longer be amortized after December 31, 2001 and should be
             tested annually for impairment.

Cheniere will account for all future business combinations under SFAS No. 141.
Effective January 1, 2002, Cheniere will adopt SFAS No. 142 as required. The
impact of these standards will be evaluated in future periods, but it is not
expected to be material.

The FASB also issued SFAS No. 143, Accounting for Asset Retirement Obligations.
This statement significantly changes the method of accruing for costs associated
with the retirement of fixed assets (e.g., oil and gas production facilities)
for which an entity is legally obligated to incur. We will be further evaluating
the impact and timing of implementation of SFAS No. 143. Implementation of this
standard is required no later than January 1, 2003, with earlier adoption
encouraged.

In October 2001, the FASB issued SFAS No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets, which clarified certain implementation issues
arising from SFAS No. 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed of. This standard is effective January
1, 2002, and the Company is currently assessing its impact.

FORWARD-LOOKING STATEMENTS

The Private Securities Litigation Reform Act of 1995 (the Act) provides a safe
harbor for forward-looking statements made by or on behalf of the Company. The
Company and its representatives may from time to time make written or verbal
forward-looking statements, including statements contained in this report and
other filings with the Securities and Exchange Commission and in reports to its
stockholders.

All statements, other than statements of historical facts so included in this
report that address activities, events or developments that the Company intends,
expects, projects, believes, or anticipates will or may occur in the future are
forward-looking statements within the meaning of the Act, including, without
limitation; (i) statements regarding the Company's business strategy, plans and
objectives and (ii) statements expressing beliefs and expectations regarding the
ability of the Company to successfully raise the additional capital necessary to
meet the obligations under its 3-D seismic master license agreement, the ability
of the Company to secure the leases necessary to facilitate anticipated drilling
activities and the ability of the Company to attract additional working interest
owners to participate in its exploration and development activities. These
forward-looking statements are, and will be, based on management's then current
views and assumptions regarding future events.

FACTORS THAT MAY IMPACT FORWARD-LOOKING STATEMENTS OR FINANCIAL PERFORMANCE

The following are some of the important factors that could affect the Company's
financial performance or could cause actual results to differ materially from
estimates contained in the Company's forward-looking statements:

-- The Company's ability to generate sufficient cash flows to support capital
expansion plans, obligations to repay debt and general operating activities.

                                       16


-- The Company's ability to obtain additional financing from lenders, through
debt or equity offerings, or through sales of a portion of its interest in
prospects.

-- The Company's ability to encounter hydrocarbons in sufficient quantities to
be economically viable, and its ability to overcome the operating hazards which
are inherent in the oil and gas industry and which are intensified by the
Company's concentration of its producing oil and gas assets in few properties.

-- Changes in laws and regulations, including changes in accounting standards,
taxation requirements (including tax rate changes, new tax laws and revised tax
law interpretations) and environmental laws in domestic or foreign
jurisdictions.

-- The uncertainties of litigation as well as other risks and uncertainties
detailed from time to time in the Company's Securities and Exchange Commission
filings.

The foregoing list of important factors is not exclusive.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company produces and sells natural gas, crude oil and condensate. As a
result, the Company's financial results can be significantly affected as these
commodity prices fluctuate widely in response to changing market forces. The
Company has not entered into any derivative transactions.

                           PART II. OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

The information contained in Notes 3 and 6 to the Consolidated Financial
Statements is incorporated herein by reference.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Each of the following exhibits is incorporated by reference or filed
herewith:



Exhibit No.     Description
-----------     -----------
3.1         Amended and Restated Certificate of Incorporation of Cheniere
            Energy, Inc. (incorporated by reference to Exhibit 3.1 of the
            Company's Quarterly Report on Form 10-Q for the three months
            ended June 30, 1999) (File No. 0-09092)

3.2         Certificate of Amendment to the Amended and Restated Certificate
            of Incorporation of Cheniere Energy, Inc. (incorporated by
            reference to Exhibit 3.2 of the Company's Quarterly Report on
            Form 10-Q for the three months ended June 30, 1999)
            (File No. 0-09092)

3.3         By-laws of Cheniere as amended through April 7, 1997 (incorporated
            by reference to Exhibit 3.1 of the Company's Annual Report on Form
            10-K for the year ended December 31, 1998) (File No. 0-09092)

(b) Current Reports on Form 8-K: None.

                                       17


                                   SIGNATURES

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

                                    CHENIERE ENERGY, INC.

                               /s/ Don A. Turkleson
                               -----------------------------------------
                               Don A. Turkleson
                               Chief Financial Officer (on behalf of the
                               registrant and as principal accounting
                               officer)

Date: May 13, 2002

                                       18