U. S. Securities and Exchange Commission
                              Washington, D. C.  20549

                                      FORM 10-KSB

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

        For the fiscal year ended April 30, 2003

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

        For the transition period from           to
                                       ---------    ---------

                        Commission File No. 33-2249-FW

                             MILLER PETROLEUM, INC.
               (Name of Small Business Issuer in its Charter)

        TENNESSEE                                     62-1028629
        ---------                                     ----------
State or Other Jurisdiction of               (I.R.S. Employer I.D. No.)
incorporation or organization)

                               3651 Baker Highway
                          Huntsville, Tennessee  37756
                          ----------------------------
                    (Address of Principal Executive Offices)

                   Issuer's Telephone Number:  (423) 663-9457



                                       N/A
                                       ---
        (Former Name or Former Address, if changed since last Report)


Securities Registered under Section 12(b) of the Exchange Act:  None.

Securities Registered under Section 12(g) of the Exchange Act: None.

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.

(1)   Yes X    No     (2)   Yes X    No
         ---     ---           ---      ---

Check if there is no disclosure of delinquent filers in response to Item 405
of Regulation S-B is not contained in this form, and no disclosure will be
contained, to the best of Registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB or any amendment to this Form 10-KSB.  [ ]

State Issuer's revenues for its most recent fiscal year:
April 30, 2003 - $1,924,194.

State the aggregate market value of the common voting stock held by
non-affiliates computed by reference to the price at which the stock was sold,
or the average bid and asked prices of such stock, as of a specified date
within the past 60 days.

July 11, 2003 - $2,804,986.  There are approximately 3,790,522 shares of
common voting stock of the Registrant held by non-affiliates.  On July 11,
2003 the average bid and asked price was $0.74.


                   (ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                          DURING THE PAST FIVE YEARS)

Not Applicable.


                    (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

State the number of shares outstanding of each of the Issuer's classes of
common equity, as of the latest practicable date:

                                June 28, 2002

                                   8,578,856
                                   ---------

DOCUMENTS INCORPORATED BY REFERENCE

A description of "Documents Incorporated by Reference" is contained in Item 13
of this Report.


Transitional Small Business Issuer Format   Yes  X   No
                                                ---     ---

                                 PART I

Item 1.  Description of Business.

Business Development
--------------------
          The predecessor of Miller Petroleum, Inc. (the "Company") was
founded in 1967 by Deloy Miller, as a sole proprietorship. On January 22,
1978, the Company was incorporated under the laws of the State of Tennessee.
For the Company's early business development,  see Form 10KSB for the fiscal
year ended April 30, 2000, which was filed with the Securities and Exchange
Commission on August 14, 2001, and subsequently amended. These filings are
available on the Commission's web site: www.sec.gov.

          During the past seven years, the Company concentrated on oil and gas
development, exploration and production.  The Company has oil and/or gas
production in six Tennessee counties: Campbell, Fentress, Hancock, Morgan,
Overton and Scott.

          Pursuant to a Purchase and Sale Agreement that we entered into with
NAMI Resources Company, LLC, a Kentucky limited liability company, on August
31, 2000, we sold to NAMI resources our interest in certain oil and gas wells,
leases covering about 40,000 acres in Kentucky, inventory and related
equipment located in Kentucky.  The sale closed on September 6, 2000.  NAMI
Resources Company, LLC paid the Company $2,000,000 and assumed a production
payment to Cabot Oil and Gas, Inc. of $102,237 and received our interest in
certain oil and gas wells, oil and gas leases, inventory and related equipment
plus a production receivable from Southern Gas of $123,832. The net to the
Company was $1,978,405.

          We sold these assets because they were located approximately two to
three hours from our present principal operations in East Tennessee.  Our
Board of Directors believed that the cost, expense and manpower involved in
managing the assets at this distance was too high and interfered with our
principal focus in East Tennessee.

          We had previously sold to NAMI Resources gas that was produced from
oil and gas wells that were among these assets.  NAMI Resources had no other
material relationship with us, and the NAMI Resources agreement was negotiated
at "arms length."

          We used about $1,780,000 of the purchase price to pay a note that we
owed to BankOne.  The remaining amount has been allocated to working capital.

          Currently, the Company has more than 45,000 acres under lease in
Tennessee and continues to seek the acquisition of additional strategic
acreage. Although it engages in a minimum of contract drilling, it has kept
drilling rigs, service rigs, trucks and bulldozers to drill, service and
maintain its own wells.  Miller continues to use the latest technology,
utilizing computer graphics and analytical tools for geologic exploration,
drilling and development.

         The Company continues to focus on the development, drilling and
production of natural gas in eastern Tennessee. The Company is currently
developing both its "Koppers North and South Fields" (27,000 acres) in
Campbell County, Tennessee with more than sixty development locations mapped.

          All officers and directors were reappointed for the fiscal year that
began May 1, 2003 and continue to serve as of July 25, 2003.


Business
--------

          The Company's operations include the operation of oil and gas
wells, acquisition and development of oil and gas leases, rebuilding and sales
of oil field equipment and the organization of joint venture drilling programs
with industry partners.

          The Company has acquired and operates the following properties:

(1)Koppers Lease or "ARCO/GULF Farmout".

         The largest acreage block owned by the Company is in Campbell
County, Tennessee. This acreage was acquired through a farmout agreement with
ARCO/Gulf.  The Company owns a 100% working interest of 27,000 acres, more or
less. This lease provides for a landowner royalty of 12.5%  and an overriding
royalty interest of 7.5% with an 80% working interest.   The lease is split
into two parcels. An 8,000 acre northern parcel borders the Kentucky state
line and a 19,000 acre parcel has its southern edge under the city of
Lafollette, Tennessee.   Currently, there are eleven producing oil wells on
the southern tract of this lease. The eleven wells have produced 144,621
barrels of oil from the Big Lime Formation through June 30, 2003. Two
additional wells are scheduled to be completed later this year.  This lease is
being held by production.

         The Company has leased and is currently leasing smaller tracts of 50
to 1,000 acres adjacent to or near the its southern Koppers acreage.

         Miller's current drilling program calls for 4 development
Chattanooga Shale gas wells in the Koppers North Field, 5 gas only wells in
the Koppers South Field and an exploratory well on a large structure in the
East Tennessee portion of the Eastern Overthrust Belt.

(2) Delta Producers, Inc. joint venture.

          The Company continues its joint venture with Delta Producers, Inc.
of Greenville, Mississippi ("Delta Producers").  Currently, the parties are
jointly producing twelve gas wells in the Jellico, Tennessee area northwest of
the Pine Mountain Thrust Fault. Miller Petroleum has a 25% working interest in
the above gas wells.  The twelve wells are located upon several oil and gas
leases consisting of 2,000 acres more or less (collectively the "Delta
leases"). All of these leases is subject to a 12.5% landowner's royalty.

          As of April 30, 2003, Miller Petroleum and Delta Producers have
drilled four wells , the Lindsay Land Company #9, #10, #11 and #12, on the
4,000 acre Lindsay Land Company lease in Campbell County, Tennessee near
Caryville, Tennessee.  Three of the wells have been completed and put into
production. Miller and Delta purchased and built more than three miles of
three-inch and four-inch gathering lines to carry the gas to market. They
began selling natural gas from the #9 and #12 wells in March of 2002 and the
#10 well began selling gas in January of 2003.  As of June 30 of this year,
the the Lindsay #9 has sold 46,569 Mcf, the Lindsay #10 has sold 9,202 Mcf and
the Lindsay #12 has sold 120,965 Mcf. This production is from the Big Lime
Formation.  Shut-in pressure for the field is approximately 780 psi. Miller
has a 50% working interest in the Lindsey Land Company lease. This lease
provides for a landowner's royalty of 12.5%.

         Two additional wells have been drilled on the Lindsay lease since
the end of the fiscal year, the Lindsay #13 and #14.  The #13 well has a pay
zone of approximately 18 feet and the #14 has a pay zone of approximately 23
feet.  We have completed the #13 well and expect to complete the #14 well in
mid August. It is our intention to begin selling gas from both wells on or
before September 1, 2003.



(3) Miscellaneous oil and gas leases and wells.

          The Company has several small leases in Campbell, Fentress, Morgan
and Overton Counties,  Tennessee totaling approximately 2,500 acres. Each of
these leases is subject to a 12.5% to 20% landowner's royalty.  There are
eight producing oil wells and thirteen producing natural gas wells on these
miscellaneous leases.

(4) Tengasco Farmout and nearby area.

         The Company acquired a farmout from Tengasco, Inc. in September of
1999. The farmout locations are adjacent to or in the much-publicized Swan
Creek field in Hancock County, Tennessee.

         The Company has drilled three successful Knox Dolomite wells in the
Swan Creek field proper.  A fourth Knox well drilled on this farmout by Miller
has resulted in a new field discovery on a separate structure from Swan Creek.

        In August of 2000, Miller Petroleum, Inc. drilled its first oil well
under the Tengasco Farmout.  The Dewey Sutton #1 well has sold more than 12
thousand barrels and is currently producing about 200 barrels of oil per month
from the Trenton Formation.  The R.D. Helton #2, Jeff Johnson #3 had good
shows of oil in the Stones River Formation and are scheduled for completion.

       Tengasco completed its pipeline and began buying natural gas on March
8, 2001. Miller's first sales to Tengasco were from the Worlie Purkey #1 well
in April of 2001.  In May, the Worlie Purkey #3 began selling to Tengasco.
During the latter part of June, we began selling from the Jeff Johnson #1
well.

Principal Products or Services and Markets

          The Company drills, produces and markets natural gas and oil.
The demand for these products continues to increase as population and industry
conversions expand.  Direct statewide purchasers of oil at the well site are
by South Kentucky Purchasing Company, a refinery located in Somerset,
Kentucky.

         Natural gas has multiple markets throughout the eastern United
States through gas transmission lines.  Access to these markets is presently
provided by four companies in north eastern Tennessee.  Cumberland Valley
Resources, of Lexington, Kentucky, purchases the Company's natural gas that is
produced from the "Delta Leases".  Nami Resources Company, of London,
Kentucky, purchases our gas from our Jellico field. Local markets are served
by Citizens Gas Utility District and Powell-Clinch Utility District with
surplus gas being placed in storage facilities or transported to East
Tennessee Natural Gas serving Tennessee and Virginia.

Reserve Analysis

          Glover Petroleum Consultants of Crossville, Tennessee performed
a reserve analysis on the Company's leases as of April 30, 2003.  Based on the
data and parameters provided, the wells evaluated should recover approximately
639,483 barrels ("Bbls") of oil and 15,907,331 thousand cubic feet ("Mcf") of
natural gas.  Of this gross production, the interests appraised will recover
364,587 Bbls of oil and 9,114,831 Mcf of natural gas. Of these amounts, a
total of 8,131,301 Mcf of natural gas reserves were proved but undeveloped.
The net reserves should yield an undiscounted future net income of $40,596,397
after royalties, operating costs, development costs and severance and ad
valorem taxes, but before Federal and State income taxes.  The present value
of this future net income is $22,892,610 when discounted 10%.  The reserves
presented in this report were evaluated according to the standards recommended
by the Securities and Exchange Commission.  The report assumes constant oil
and gas pricing and the use of a 10% discount factor to estimate present value
of the future net income.

          Reserve analysis are at best speculative, especially when based upon
limited production and limited access to production records; no assurance can
be given that the reserves attribute to these leases exist or will be
economically recoverable.  See the Risk Factor entitled "Uncertainty of
Reserve Estimates," herein.

          It is the opinion of Glover that the above-described reserve and
revenue estimates are in the aggregate reasonable and were prepared in
accordance with generally accepted petroleum engineering and evaluation
principles.  Glover does not own any direct or indirect financial interest in
Miller Petroleum, Inc. and its oil and gas properties and interest. Glover's
fee is not contingent upon its work or report.

Distribution Methods of Products or Services.
--------------------------------------------

          Crude oil is contained in tanks at the well site until the
purchaser retrieves it by truck.  Natural gas is delivered to the purchaser
via gathering lines into the main gas transmission line.  Gas purchasers in
the area include Tengasco, Inc.; Delta Natural Gas Company, Inc.; NAMI
Resources Company, LLC; Powell-Clinch Utility District; CNR and Citizens Gas
Utility District.  Crude oil is purchased by South Kentucky Purchasing Company
of Somerset, Kentucky.  Management anticipates that the Company's products
will be sold to one of these companies, however, no assurance can be given
that the Company will be able to make such sales or that if it does, it will
be able to receive a price that is sufficient to make its operations
profitable.

Status of Any Publicly Announced New Product or Service

          The Company does not have any publicly announced new product or
service; nor does it anticipate any in the foreseeable future.

Competitive Business Conditions, Competitive Position in the Industry and
Methods of  Competition

          The Company's oil and gas exploration activities in the State of
Tennessee will be undertaken in a highly competitive and speculative business.
In seeking any other suitable oil and gas properties for acquisition, the
Company will be competing with a number of other companies located in the
State of Tennessee and elsewhere, including large oil and gas companies and
other independent operators with greater financial resources.

          At the local level, the Company has several competitors in the
area of its acreage blocks in the State of Tennessee, three of which may be
deemed to be significant.  These are Consol Energy, Inc., CNR, Champ Oil, John
Henry Oil and Tengasco, Inc.  Given the Company's relatively large acreage
holdings in the area and the estimated proven undeveloped reserves, management
believes that the Company could increase substantially the amount of
hydrocarbons it sells in the immediate area; however, the Company's operations
will be subject to numerous risk factors and no assurance of this can be
given.  See the caption "Risk Factors" of this Report.

          Management does not foresee any difficulties in procuring logging,
cementing and well treatment services in the area of its operations.  The
experience of management has been that, in most instances, logging equipment
will be available with less than a one-day waiting period.  Cementing services
generally have the same waiting period.  Well treatment services may have a
waiting period of  7 to fourteen days.  However, several factors, including
increased competition in the area, may limit the availability of logging
equipment, cementing and well treatment services; such an event may have a
significant adverse impact on the profitability of the Company's operations.

          The Company has its own drilling and service rigs with the
employees necessary to do all other services required to drill and produce gas
and oil wells.

          The prices of the Company's products are controlled by the world
oil market and the United States natural gas market; thus, competitive pricing
behaviors in this regard are considered unlikely; however, competition in the
oil and gas exploration industry exists in the form of competition to acquire
the most promising acreage blocks and obtaining the most favorable prices for
transporting the product.  Management believes that the Company is well
positioned in these areas because of the transmission lines that run through
and adjacent to the properties that it leases and because it holds relatively
large acreage blocks in what management believes are promising areas.

Sources and Availability of Raw Materials and Names of Principal Suppliers

          The Company's operations are not dependent on the acquisition of
any raw materials.  See the caption "Competitive Business Conditions,
Competitive Position in the Industry and Methods of  Competition," above.

Dependence on One or a Few Major Customers

          The Company will be dependent on local purchasers of hydrocarbons
in the areas where its properties are located for sales of its products.  The
eight purchasers in the areas of the Company's operations are Citizens Gas
Utility District, Cumberland Valley Resources, Powell-Clinch Utility District,
Delta Natural Gas, CNR, NAMI Resources, Tengasco and South Kentucky.  The loss
of one or more purchasers with whom the Company may contract may have a
substantial adverse impact on the Company's sales and on its ability to
operate profitably.

         Currently, we are selling natural gas to the following purchasers:

(1) Citizens Gas Utility District is purchasing natural gas from Miller's
wells in Scott County, Tennessee.  Citizens is paying the Inside FERC Tn Zone
1 (Louisiana) monthly index less transportation costs. Sales to Citizens are
less than 1% of our total natural gas sales.

(2) Nami Resouces Company is purchasing our gas from the Jellico Field.  The
sales price is $4.02 per Mcf. Sales to Nami Resources Company at the present
time are approximately 25% of total natural gas sales.

(3) Tengasco, Inc. purchases natural gas from wells in the Swan Creek Field.
Tengasco, Inc. is paying the New York Mercantile  Exchange first of the month
posting plus $0.05 less transportation charges. Sales to Tengasco are about 10
% of total natural gas sales.

(4) Cumberland Valley Resources purchases the gas produced from the joint
venture with Delta Producers, Inc near Jellico, Tennessee.  The sales price is
Appalachian Index minus Columbia transportation and fuel. Cumberland Valley
Resources purchases approximately 20% of total natural gas sales.

(5) Powell-Clinch Utility District purchases the gas from the Lindsey Land
Company lease which is another joint venture with Delta Producers.  The sales
price is Inside FERC Tn Zone 1 (Louisiana) monthly index less transportation
costs.  About 44% of our gas sales are to the Powell-Clinch Utility District.

          The Company sells all of its crude oil to South Kentucky Purchasing
Company of Somerset, Kentucky.  South Kentucky's purchase price is based on
postings for the Illinois Basin.

Patents, Trademarks, Licenses, Franchises, Concessions, Royalty Agreements or
Labor Contracts, including Duration

          Royalty agreements relating to oil and gas production are standard
in the industry.  The amount of the Company's royalty payments varies from
lease to lease.  See the caption "Business," above.  The amounts of the
royalties on each of the Company's leases are listed on the attached Lease
Schedules.  See the Exhibit Index, Item 13 of this Report.

Need for Governmental Approval of Principal Products or Services

          None of the principal products or services offered by the Company
require governmental approval; however, permits are required for drilling oil
or gas wells.  See the caption "Effect of Existing or Probable Governmental
Regulations on Business," below.

Effect of Existing or Probable Governmental Regulations on Business

          Exploration and production activities relating to oil and gas
leases are subject to numerous environmental laws, rules and regulations.  The
federal Clean Water Act requires the Company to construct a fresh water
containment barrier between the surface of each drilling site and the
underlying water table.  This involves the insertion of a seven-inch diameter
steel casing into each well, with cement on the outside of the casing.  The
cost of compliance with this environmental regulation is approximately $10,000
per well.

          The State of Tennessee also requires oil and gas drillers to
obtain a permit for their activities and to post with the Tennessee Gas and
Oil Board bonds to ensure that each well is reclaimed and properly plugged
when it is abandoned.  The Reclamation Bonds cost $1,500  per well.  Cost for
the Plugging Bonds are $2,000 per well or $10,000 for ten wells.  Currently,
the Company has several of the $10,000 plugging bonds.  For most of the
reclamation bonds, the Company has deposited a $1,500 Certificate of Deposit
with the Oil and Gas Board.

          The Company's operations are also subject to laws and regulations
requiring removal and cleanup of environmental damages under certain
circumstances.  Laws and regulations protecting the environment have generally
become more stringent in recent years, and may in certain circumstances impose
"strict liability," rendering a corporation liable for environmental damages
without regard to negligence or fault on the part of such corporation.  Such
laws and regulations may expose the Company to liability for the conduct of
operations or conditions caused by others, or for acts of the Company which
were in compliance with all applicable laws at the time such acts were
performed.  The modification of existing laws or regulations or the adoption
of new laws or regulations relating to environmental matters could have a
material adverse effect on the Company's operations.  In addition, the
Company's existing and proposed operations could result in liability for
fires, blowouts, oil spills, discharge of hazardous materials into surface and
subsurface aquifers and other environmental damage, any one of which could
result in personal injury, loss of life, property damage or destruction or
suspension of operations.

          The Company has in place an Emergency Action and Environmental
Response Policy Program.  This program details the appropriate response to any
emergency that management believes to be possible in the Company's area of
operations.

          The Company believes it is presently in compliance with all
applicable federal, state and local environmental laws, rules and regulations;
however, continued compliance (or failure to comply) and future legislation
may have an adverse impact on the Company's present and contemplated business
operations.

          The foregoing is only a brief summary of some of the existing
environmental laws, rules and regulations to which the Company's business
operations are subject, and there are many others, the effects of which could
have an adverse impact on the Company.  Future legislation in this area will
no doubt be enacted and revisions will be made in current laws.  No assurance
can be given as to what effect these present and future laws, rules and
regulations will have on the Company's current future operations.

Research and Development

          With the exception of the payment to Glover Petroleum Consultants
for its engineering study, the Company has not expended any material amount
in research and development activities during the last fiscal year.  Research
done in conjunction with its exploration activities consists primarily  of
conducting geological research.  This work falls under the job description of
the Company's geologist and will not cost anything more than his standard
salary.

Cost and Effects of Compliance with Environmental Laws

          See the caption "Effect of Existing or Probable Governmental
Regulations on Business" of this Report.

Number of Total Employees and Number of Full-Time Employees

          The Company presently has 15 full-time employees and 1 part-time
employee.  When it commences its full-scale drilling program as discussed
under the heading "Management's Discussion and Analysis or Plan of Operation,"
the Company plans to have up to 24 full-time employees, including officers,
and 1 part-time employee.

Risk Factors
-------------

     Our present and intended business operations are highly speculative and
involve substantial risks.  Only investors who can bear the risk of losing
their entire investment should consider buying our shares.  You should
consider and be aware of the following risks:

General Risks Related To Our Business.
--------------------------------------

     It will be harder for us to develop oil and gas reserves if we do not
raise additional money.
-----------------------

     We will require additional funding to realize our future goals of
conducting the oil and gas exploration operations on properties under lease
and acquiring additional oil and gas properties for development.  Our
additional funding will come from the sale of fractional working interests to
investors participating in our oil and gas partnerships and to raise funding
through equity or debt financing, which may be very difficult for our highly
speculative enterprise. We can not assure you that any additional funding will
be available to us, or if it is available, that the terms of the funding will
be satisfactory to us. If we fail in these efforts, our business may also
fail.

     Our business may fail if we do not succeed in our efforts to develop and
replace oil and gas reserves.
-----------------------------

     Management believes that our future success will depend upon our ability
to find, acquire and develop additional economically recoverable oil and gas
reserves.  Our proved reserves will generally decline as they are produced,
except to the extent that we conduct revitalization activities, or acquire
properties containing proved reserves, or both. To increase reserves and
production, we must continue our development drilling and re-completion
programs, identify and produce previously overlooked or bypassed zones in
shut-in wells, acquire additional properties or undertake other replacement
activities.  Our current strategy is to increase our reserve base, production
and cash flow through the development of our existing oil and gas fields and
selective acquisitions of other promising properties where we can use new,
existing technology.  Despite our efforts, our planned revitalization,
development and acquisition activities may not result in significant
additional reserves, and we may not be able to discover and produce reserves
at economical exploration and development costs.

     Our revenues may be less than expected if our oil and gas reserve
estimates are inaccurate.
-------------------------

     Oil and gas reserve estimates and the present values attributed to these
estimates are based on many engineering, geological characteristics and
operational assumptions that generally are derived from limited data.  Common
assumptions include such matters as the anticipated future production from
existing and future wells, future development and production costs and the
ultimate hydrocarbon recovery percentage.  As a result, oil and gas reserve
estimates and present value estimates are frequently revised to reflect
production data obtained after the date of the original estimate.  If reserve
estimates are inaccurate, production rates may decline more rapidly than
anticipated, and future production revenues may be less than estimated.  In
addition, significant downward revisions of reserve estimates may hinder our
ability to borrow funds in the future, or may hinder other financing
arrangements that we may consider.

     In addition, any estimates of future net revenues and their present
value are based on period ending prices and on cost assumptions that only
represent our best estimate.  If these estimates of quantities, prices and
costs prove inaccurate and we are unsuccessful in expanding our oil and gas
reserves base, or if oil and gas prices decline or become unstable, we may
have to write down the capitalized costs associated with our oil and gas
assets.  We will also largely rely on reserve estimates when we acquire
producing properties.  If we overestimate the potential oil and gas reserves
of a property to be acquired, or if our subsequent operations on the property
are not successful, the acquisition of the property could result in
substantial losses.

     Our future success will depend on the price of oil and gas.
     -----------------------------------------------------------

     Our revenues come from the sale of oil and gas.  If oil and gas prices go
below our costs and expenses of operating our company, we will lose money.
Sustained financial losses would probably force us to cease operations.

     Oil and gas operations involve many physical hazards.
     -----------------------------------------------------

     Natural hazards, such as excessive underground pressures, may cause
costly and dangerous blowouts or make further operations on a particular well
financially or physically impractical.  Similarly, the testing and re-
completion of oil and gas wells involves a high degree of risk arising from
operational failures, such as blowouts, fires, pollution, collapsed casing,
loss of equipment and numerous other mechanical and technical problems.  Any
of these hazards may result in substantial losses to us or liabilities to
third parties.  These could include claims for bodily injuries, reservoir
damage, loss of reserves, environmental damage and other damages to people or
property.  Any successful claim against us would probably require us to spend
large amounts on legal fees and any successful claim may make us liable for
substantial damages.

     Our dependence on outside equipment and service providers may hurt our
profitability.
--------------

     We need to obtain logging equipment and cementing and well treatment
services in the area of our operations.  Several factors, including increased
competition in the area, may limit their availability.  Longer waits and
higher prices for equipment and services may reduce our profitability.

     You will not be able to elect our directors or officers.
     --------------------------------------------------------

     Deloy Miller, our President and CEO, currently owns between 50 and 51% of
our outstanding common stock.  He can effectively elect all of our directors,
who in turn elect all of our executive officers, without regard to the votes
of other stockholders.  If the warrant holders exercise all of the outstanding
warrants and retain voting control of the shares underlying these warrants,
Mr. Miller would own about 39% of the then-outstanding shares.  Although he
would not have absolute voting control, he would still be in a position to
exert substantial influence on the election of all directors, who in turn
elect all of the officers.  You will have little or no ability to influence
the direction of Miller Petroleum.

     The intense competition in our industry will make it harder for us to
succeed.
--------

     Our oil and gas exploration activities are centered in a highly
competitive industry.  We will be competing in every facet of our intended
business with other companies that may include multinational oil and gas
companies and other large independent operators with much greater financial
resources than we have.  Management does not believe that our competitive
position in the oil and gas industry will be significant.

     If we lose the services of Deloy Miller or Lawrence L. LaRue, our
operations may suffer.
----------------------

     We are substantially dependent upon the continued services of Deloy
Miller, our President, CEO and a director, and Lawrence L. LaRue, our
CFO and a director.  Messrs. Miller and LaRue have been with us since our
inception.  The relationships that these persons have formed in our industry
and in the local area where our principal operations are conducted are
invaluable, and could be lost to us without their services. Messrs. Miller and
LaRue are in good health; however, their retirement, disability or death would
seriously hurt our business operations.  If their services become unavailable,
we will have to retain other qualified personnel. We may not be able to
recruit and hire other qualified people on acceptable terms. We do not have
employment contracts with Mr. Miller or Mr. LaRue.

     Similarly, the oil and gas exploration industry requires the use
of personnel with substantial technical expertise.  If our current technical
personnel become unavailable, we will need to hire qualified personnel to take
their place.  If we are not able to recruit and hire new people on mutually
acceptable terms, our operations will suffer.

     Compliance with governmental regulations can be costly and can limit our
planned operations.
-------------------

     We face many state and federal laws, rules and regulations covering the
safety of our operations, environmental conditions and other facets of our
business.  These laws, rules and regulations can be expensive and may
seriously limit our ability to conduct our intended business operations.  See
the heading "Effect of Existing or Probable Governmental Regulations on
Business" under the caption "Description of Business."

Risks Related To Our Common Stock.
----------------------------------

     The sale of already outstanding shares of our common stock could hurt our
common stock market price.
--------------------------

     All of our outstanding common stock is eligible for public sale under
Rule 144 of the Securities Act of 1933.  On January 17, 2001, the Company
filed Form SB2 with the Securities and Exchange Commission, (subsequently
amended on June 19, 2001) to register 2,761,152 previously issued common
shares and shares underlying warrants. The selling stockholders may sale the
shares of common stock being registered for resale under our prospectus.  Any
of these sales could significantly decrease the market price of our common
stock.  These sales could also severely limit our ability to obtain the
necessary debt or equity funding for our current and intended business
operations.

     The limited trading volume in our common stock, and general market
volatility, may depress our stock price.
----------------------------------------

     The public market and trading volume for our common stock are limited and
volatile.  Where the volume is limited, any unusual increase in the volume is
likely to decrease the market price of our common stock.  The common stock
that we are registering and that the selling stockholders will offer and sell
under our prospectus will greatly increase the number of shares available for
public trading.  This alone could significantly decrease the current market
price for our common stock.

     In addition, the stock markets have had extreme price and volume
fluctuations. These broad market fluctuations, as well as general economic and
political conditions, may also reduce the market price of our common stock.

          Indemnification of Directors, Officers, Employees and Agents.
Section 48-18-502 of the Tennessee  Business Corporation Act allows a
corporation to indemnify any director in any civil or criminal proceeding
(other than a proceeding by or in the right of the corporation in which the
director was adjudged liable to the corporation or any other proceeding in
which he or she was adjudged liable on the basis that he or she improperly
received a personal benefit) by reason of service as a director if the person
to be indemnified conducted himself or herself in good faith and in a manner
reasonably believed to be in or not opposed to the best interests of the
corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe the conduct was unlawful.  Section 48-18-507
extends certain indemnification rights to officers, employees and agents of a
corporation as well.  The foregoing is only a brief summary of the right of
indemnification allowed a corporation under the Tennessee Business Corporation
Act, and is modified in its entirety by this reference.  The Board of
Directors of the Company has adopted these provisions to indemnify its
directors, executive officers and agents.

Item 2.  Description of Property.
---------------------------------

        The Company owns an office and yard on 14 acres situated in
Huntsville, Tennessee. An additional 1,600 square feet of office space was
added during 1998.

        For a description of the Company's oil and gas leases, see the section
captioned "Business".

Item 3.  Legal Proceedings.
---------------------------

     On or about January 20, 2000, the Company filed a complaint against
Blue Ridge Group, Inc. in the Chancery Court of Hawkins County at Rogersville,
Tennessee, Case No. 13951, asserting that Blue Ridge had breached a Footage
Drilling Contract with the Company.  Miller asserted that Blue Ridge had
breached the said contract by quitting the job without drilling to the
required depth, failing to drill a straight hole, and by damaging the well
bore by failing to conduct its operations in a good and workmanlike manner in
accordance with good industry practice. The Company has asked that it be
awarded its initial payment of $37,000.00 to Blue Ridge, damages occasioned by
the improper deviation of the hole from the vertical plane; damages for the
cost of re-drilling and/or re-working the hole, damages allowed by the parties
contract, further and equitable relief to which it may be entitled, and to
assess the costs of this cause, including Miller's discretionary costs, to
Blue Ridge.  On May 10, 2002, the Chancery Court of Hawkins County ruled in
favor of Miller Petroleum, Inc. and awarded damages of $97,716.21 plus
interest.  Subsequently, Blue Ridge Group appealed the decision to the
Tennessee Supreme Court.

     The Blue Ridge action was settled for $90,000 in cash and a $25,000
credit for oilfield services from the Blue Ridge Group, Inc.

         On or about April 12, 2002, the Company filed a complaint against
Nami Resources Company, LLC in the Circuit Court for Scott County at
Huntsville, Tennessee asserting that Nami had failed to pay for natural gas
received and $16,456.12 is justly due and owing to Miller. On or about May 14,
2002, Nami Resources Company, LLC filed a complaint against Miller Petroleum,
Inc. in the United States District Court, Eastern District of Kentucky, London
Division, Civil Action No. 02-255-DCR asserting that Miller had breached a
contract for the sale and transportation of natural gas asking for relief in
the amount of $400,000 plus court costs and attorney fees.

          Miller and Nami have made a tentative agreement to settle this
action. Miller has agreed to accept a payment of $15,500 for its gas and to
resume selling natural gas to Nami. Miller has executed the agreement and
expects it to be finalized this month.

     On or about January 13, 2003, Bob A. Pelc and Bernard J. Pelc filed a
"Verified Complaint To Quiet Title And To Enforce Claim Of Abandoned Mineral
Interest" against Donald R. Bardill and Miller Petroleum, Inc., in the
Chancery Court of Morgan County, Tennessee, asserting  that the mineral
interest in certain property in Morgan County, Tennessee, owned by Donald R.
Bardill and leased to Miller Petroleum, Inc., had been extinguished and that
said mineral interest had reverted to the owner of the surface. The complaint
asked the Court that it be adjudged and finally determined that the Plaintiffs
are the lawful owners and are vested with absolute and unencumbered title in
not only fee simple to the Subject Property but also any previous mineral
rights or other encumbrances, such as those held by Bardill.

     Donald R. Bardill is defending the above action against his title in his
mineral interest. The lease to Miller has been extended to six months past the
end of the civil action.  It appears likely that Bardill will prevail in the
courts and Miller will drill for oil on its lease from Bardill. In any event,
this case will not have a material effect on Miller.


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

          On July 28, 2003,  a majority of the Company's security holders
voted to retain the present directors for another year and to retain the
present auditor, Charles M. Stivers CPA of Manchester, Kentucky.

                                     PART II

Item 5.  Market for Common Equity and Related Stockholder Matters.

Market Information
------------------

          The Company's common stock  is traded on the OTC Bulletin Board of
the National Association of Securities Dealers, Inc.  ("NASD"); however, the
market for shares of the Company's common stock is extremely limited. No
assurance can be given that the present market for the Company's common stock
will continue or will be maintained, and the sale of the Company's
unregistered" and "restricted" common stock pursuant to Rule 144 as outlined
under the caption "Recent Sales of Unregistered Securities" of this Report may
have a substantial adverse impact on any such public market. See the Risk
Factor entitled "Future Sales of Common Stock," herein.

          The Company's common stock is quoted on the OTC Bulletin Board.  The
high and low bid prices for these shares of common stock of the Company during
the past three years are as follows:

                                                       Bid

Quarter ending:                         High                       Low

July 31, 2000                           $1.01                     $0.625

October 31, 2000                        $1.6875                   $0.625

January 31, 2001                        $1.8125                   $0.8125

April 30, 2001                          $2.25                     $1.375

July 31, 2001                           $1.75                     $0.90

October 31, 2001                        $1.05                     $0.65

January 31, 2002                        $1.01                     $0.75

April 30, 2002                          $0.75                     $0.38

July 31, 2002                           $0.35                $0.35

October 31, 2002                        $0.35                $0.35

January 31, 2003                        $0.24                $0.24

April 30, 2003                          $0.35                $0.35



          These bid prices were obtained from the National Quotation Bureau,
Inc. ("NQB") and do not necessarily reflect actual transactions, retail
markups, mark downs or commissions.

Holders
-------

          The number of record holders of the Company's common stock as of
June 30, 2003, was 291; this number does not include an indeterminate number
of stockholders whose shares are held by brokers in street name.

Dividends
---------

          There are no present material restrictions that limit the ability of
the Company to pay dividends on common stock or that are likely to do so in
the future.  The Company has not paid any dividends with respect to its common
stock, and does not intend to pay dividends in the foreseeable future.

Recent Sales of Unregistered Securities.
----------------------------------------

          We have sold the following "restricted securities" since April 2,
1998:

Common Stock.
-------------




                                                         Aggregate
Name or Group          Number of Shares        Date      Consideration
-------------          ----------------        ----      -------------

                                                

Herman Gettelfinger        36,364             4/2/98     Bonus for services
                                                         valued at $1.10 per
                                                         share

Herman Gettelfinger        29,037             4/2/98     Payoff of $43,555
                                                         note payable

W. Baxter Lee, III        100,000             8/4/98     $218,750

James D. Lackie            50,000             8/4/98     $109,375
Profit Sharing Plan

Five accredited            60,500           10/19/98     $121,000
investors

Target Market              10,000            12/4/98     Services valued at
Development, Inc.                                        $1.80 per share

Don R. Miller              10,000           12/14/98     Services valued at
                                                         $1.80 per share

20 employees                2,000           12/14/98     Services valued at
                                                         $1.80 per share

Six accredited             28,556           12/18/98     $ 51,400.80
investors

Five employees             14,433            1/29/99     Services valued at
                                                         $1.80 per share

M. E. Ratliff              25,000            6/11/99     $ 25,000

Charles E. Quin, Sr.        3,135            7/29/99     $  5,000

M. E. Ratliff             150,000            9/14/99     $150,000

Charles Barker              1,000            9/14/99     Services valued at
                                                         $1.00 per share

Lawrence LaRue             10,000            2/16/00     Services valued at
                                                         $1.00 per share

Jeff Brockman               3,000            7/18/00     Services valued at
                                                         $1.00 per share

Lori Ann Nunn               2,500            7/18/00     Services valued at
                                                         $1.00 per share

Raymond D. Cohn            50,000            7/18/00     $ 45,000

13 investors              475,000           11/10/00     $475,000

Richard Belz               25,000           12/18/00     $ 25,000

Raymond D. Cohn            50,000           12/18/00     $ 50,000

Three accredited          525,000           12/18/00     $525,000
investors

17 employees                3,400           12/21/00     Services valued at
                                                         $1.00 per share

Terry Goff                 23,000             3/7/01     One Energy Industries
                                                           compressor package

Joe Armstrong              10,000            5/21/01     $10,000

M. E. Ratliff             100,000            6/22/01     $100,000

Tengasco, Inc.            150,000           10/16/01     Two Compressors





     (1) Issued on various dates during our fiscal year ended April 30, 1998.

     (2) The Company issued warrants to purchase up to 903,084 shares of
         common stock, as partial consideration for a loan in the amount of
         $860,000.  See the caption "Certain Relationships and Related
         Transactions."

     (3) Issued on various dates during our fiscal year ended April 30, 1999.

     (4) Our Board of Director's consent accepting subscriptions was signed
         December 12, 2000, but the Subscription Agreements were signed over a
         period of three months.


          We issued all of these securities to persons who were either
"accredited investors," or "sophisticated investors" who, by reason of
relationship to us, education, business acumen, experience or other factors,
were fully capable of evaluating the risks and merits of an investment in our
company; and each had prior access to all material information about us.  We
believe that the offer and sale of these securities was exempt from the
registration requirements of the Securities Act of 1933, pursuant to Sections
4(2) and 4(6) thereof, and Regulation D thereof and from various similar state
exemptions.

          We have taken the following factors into account in determining the
valuations of these shares: (i) the fact that the shares are "restricted";
(ii) the limited market for our common stock on the OTC Bulletin Board of the
NASD; (iii) the low book value per share ($0.3475 at April 30, 2001); and
(iv) our history of financial losses ($936,193 and $483,295 during the fiscal
years ended April 30, 1999, and 2000, respectively).

Warrants.
---------




                                                              


Wm. Baxter Lee III        903,084         12/16/96                     (1)

Herman Gettelfinger        50,495         12/2/98                      (2)

Basic Investors, Inc.     100,000         12/08/00                     (3)

Lawrence L. LaRue          12,500         12/15/00                     (4)

Teresa Cotton               5,000         12/15/00                     (4)

Gary Bible                  6,000          1/09/01                     (4)




     (1) These warrants were granted to Mr. Lee as partial consideration for
a subordinated loan of $860,000.  These warrants are exercisable at a price of
$1.25 per share, and expire on December 12, 2004.  The number of shares that
can be purchased is variable due to a provision in the Warrant Agreement that
allows Mr. Lee to purchase up to 10.53 percent of the shares of common stock
outstanding.

     (2) These warrants were granted to Mr. Gettelfinger as partial
consideration for a subordinated loan of $50,000.  These warrants are
exercisable at a price of $1.25 per share, and expire on December 2, 2005.
The number of shares that can be purchased is variable due to a provision in
the Warrant Agreement that allows Mr. Gettelfinger to purchase up to 0.47
percent of the shares of common stock outstanding.

     (3) Granted to Basic Investors for its service as a business consultant
from December 8, 2000, until February 1, 2001.  The warrants are exercisable
for a period of three years, commencing December 8, 2000, at a price of $2.00
per share and may be called if Miller Petroleum's common stock trades at 150%
of the exercise price for five consecutive days.

     (4) Granted as bonuses to: Mr. LaRue, the CFO and a director; Ms Cotton,
the Secretary/Treasurer and Mr. Bible, a Vice President.  Each of these
warrants is exercisable at a price of $1.00 per share.  Mr. LaRue's and
Ms. Cotton's warrants expire on December 15,2003, and Mr. Bible's warrants
expire January 9, 2004.  During the third year of the warrants, Miller
Petroleum may call them at a price of $0.001 per warrant at any time that its
common stock has traded at $2.00 for 30 consecutive days, with volume of not
less than 5,000 shares per day.

          We issued all of these securities to persons who were either
"accredited investors," or "sophisticated investors" who, by reason of
relationship to us, education, business acumen, experience or other factors,
were fully capable of evaluating the risks and merits of an investment in our
company; and each had prior access to all material information about us.  We
believe that the offer and sale of these securities was exempt from the
registration requirements of the Securities Act of 1933, pursuant to Sections
4(2) and 4(6) thereof, and Regulation D of the Securities Exchange Act of 1934
and from various similar state exemptions.

Options.
---------




                                                              


Roy Greenwood              50,000         01/29/97                     (1)

Lawrence LaRue            100,000         01/29/97                     (1)

Deloy Miller              100,000         01/29/97                     (1)

Teresa Cotton              20,000         01/29/97                     (1)

Herbert J. White          100,000         01/29/97                     (1)

Gary Bible                 40,000         09/15/97                     (2)

Lawrence LaRue             20,177         07/30/97                     (3)

Roger Butler               30,000         09/24/01                     (4)

Gary Bible                 40,000         09/24/01                     (4)

Teresa Cotton              10,000         09/24/01                     (4)

Lawrence LaRue            100,000         09/24/01                     (4)

Ernest F. Payne            75,000         09/24/01                     (4)

David Wright               25,000         01/21/02                     (5)

Teresa Cotton              15,000         03/20/02                     (6)

Ernest F. Payne            50,000         03/20/02                     (6)

Lawrence LaRue             50,000         03/20/02                     (6)



     (1) These options were granted pursuant to an Incentive Stock Option Plan
for employees and directors with an effective date of January 29, 1997.  These
options are exercisable at a price of $0.575 per share, and expire on January
29, 2005.

     (2) These options were granted to Dr. Gary G. Bible pursuant to an
Employee Stock Option dated September 15, 1997.  These options are exercisable
at a price of $1.75 per share, and expire on September 15, 2005.

     (3) These options were granted to Lawrence L. LaRue pursuant to an
Employee Stock Option dated July 30, 1997.  These options are exercisable at a
price of $1.50 per share, and expire on July 30, 2005.

     (4) These options were granted to five employees pursuant to an Employee
Stock Option dated September 24, 2001.  These options are exercisable at a
price of $0.805 per share, and expire on September 24, 2009.

     (5) These options were granted to David Wright pursuant to an Employee
Stock Option dated 01/21/02.  These Options are exercisable at a price of
$0.8625, and expire on January 21, 2010.

     (6) These options were granted to three employees pursuant to an Employee
Stock Option dated March 20, 2002.  These options are exercisable at a price
of $0.46, and expire on March 20, 2010.

Item 6.  Management's Discussion and Analysis or Plan of Operation.
-------------------------------------------------------------------

     Miller Petroleum has more than 50,000 acres under lease in Tennessee.
About 95% of these leases are held by production. Most of its current oil and
gas production is from the Big Lime Formation. However, there are more than
100 development drilling locations that target the Chattanooga Shale as well
as the Big Lime Formation.

     Currently, Miller is offering ten well drilling programs to "accredited
investors' or "sophisticated investors" to spread the risk and facilitate
investor returns.  The Company will sell up to a 75% working interest to
investors while retaining a 25% working interest.  Each program will be made
up of four Chattanooga Shale wells on its Koppers North acreage, five wells on
its Koppers South gas cap and one exploratory well on certain structures in
the Eastern Overthrust belt.

     In June of 2001, the Company made a conventional Big Lime gas discovery,
on the Lindsay Land Company lease jointly owned by Delta Producers, Inc. and
Miller. Currently there are three producing wells on the property with two
additional wells that will begin selling gas September 1, 2003. There are at a
minimum ten additional drill sites on this 4,000 acres lease which is situated
near Caryville, Tennessee.

     Miller is continuing its leasing efforts in the East Tennessee portion
of the Eastern Overthrust Belt. Acreage is being leased on selected large
structures. Two test wells are being planned on one of these large structures
to test the Trenton, Stones River, and upper Knox formations.  Knox wells in
the Overthrust have reserves in excess of two Bcf gas per well.



Results of Operations
---------------------

     In fiscal 2003, Miller Petroleum decreased its capitalized costs of oil
and gas properties from $2,152,460 to $2,116,026.  Its development costs for
oil and gas properties decreased from $1,161,442 to $61,007.

     Proved reserves of oil decreased from 593,231 barrels to 364,587 and
proved reserves of natural gas decreased from 9,391,325 Mcf to 9,114,831 Mcf.
Proved developed producing reserves of oil decreased to 75,756 barrels from
85,987 barrels and proved developed producing reserves of natural gas
increased to 918,930 Mcf from 967,403 Mcf.

     During fiscal 2003, future cash flows discounted 10% after income taxes
from proved reserves decreased from $22,917,379 to $22,892,610. Management
believes that this decrease was insignificant.

     Our oil and gas revenue was $741,212 for fiscal 2003, up from $457,430
for fiscal 2002. Volatile changes in the price of natural gas brought about
this increase.

     During fiscal 2003, service and drilling revenue was $1,099,079, down
from $2,422,709 due to a significant decline in our drilling activity.

     Retail sales decreased from $270,141 in fiscal 2002, to $10,200 in fiscal
2003 primarily due to the decline in drilling activities in this section of
the oilfield.

     In fiscal 2003, the Company sold its excess service equipment to a former
employee for a gain of $73,703 up from zero in fiscal 2002.

     Gross revenue for fiscal 2003 was $1,924,194, compared to $3,150,280 in
fiscal 2002.  Again, the decline in the Company's service and drilling
activity was the reason.

     Costs for oil and gas sales declined in fiscal 2003 from $1,488,936 to
$415,435 due to a significant decline Miller's service and drilling activity.

     Selling, general and administrative expenses were $529,775, down from
$873,974 in fiscal 2002. Again, the decline in the Company's service and
drilling activity was the reason.


     Salaries and wages decreased from $784,448 to $784,281 for fiscal 2002
essentially the same.                    .

     Depreciation, depletion and amortization increased from $273,653 to
$360,709.  Depletion of oil and gas properties was the major component of this
increase.

     Loss from operations for fiscal 2003 was $166,003, down from income of
$270,731 in fiscal 2002 because of the above stated reasons.

     Interest expense increased from $167,359 in fiscal 2002 to $194,528 in
the current year. The primary reason for the increase was additional borrowing
during the current year.

     Miller's Net loss was $424,429, down from a net loss of $507,757 in
fiscal 2002. Again, the decline in the Company's service and drilling activity
was the reason.

     During fiscal 2002, Miller Petroleum produced 79,983 million British
Thermal Units of natural gas, with an average price of $2.55 per million
BTU's.  Production increased to 98,149 million BTU's in fiscal 2003, and the
average price per million BTU's was $3.81. The following tables reflect our
production figures for the fiscal years ended
April 30, 2001, 2002 and 2003:


                                   AVERAGE         NET        AVERAGE
     FISCAL YEAR  NET MBTU/GAS    SALES PRICE   BARRELS/OIL    PRICE OIL
     -----------  -----------     -----------   -----------    ----------

     2001          71,201         $3.79/MMBTU     12,342        $25.96
     2002          79,983         $2.55/MMBTU     11,667        $20.08
     2003          98,149         $3.81/MMBTU     10,414        $24.85

     Average production cost per barrel of oil for 2001 was $4.60, $4.80 for
2002, and $4.85 for 2003. The average production cost per MCF was $0.65 for
2001, $0.67 for 2002 and $0.65 for 2003

                                   2000      2001      2002
                                   ----      ----      ----

Net Productive Wells              34.10     39.40     22.60

Developed Acreage                 1,876     1,989     1,480

Undeveloped Acreage              44,124    46,524    49,601

Net Productive Exploratory Wells      0         0         0

Net Dry Exploratory Wells           0.4375   0.48        .24
Net Productive Developmental Wells  4.4375   5.28625    1.408

Net Dry Developmental Wells           0       0         0



Liquidity.
----------

     During the fiscal years ended April 30, 2002, and 2003, our principal
sources of liquidity were revenue from the production of oil and gas and the
sale of approximately 50% of the working interests in the wells we drill.
Private placements of our common stock have been our principal external
sources of liquidity.

     We also borrow funds to finance equipment purchases.  On September 7,
2001, we executed two promissory notes, each for $250,000.  The notes are in
favor of Sherri Ann Parker Lee and William Parker Lee, respectively.  The
notes are due August 31, 2003, and bear interest at the rate of 10% during the
first year and 7% during the second year.  Interest only is paid quarterly,
beginning November 31, 2001 with the entire principal becoming due August 31,
2003.  Any amounts not paid when due will bear interest after maturity at the
lesser of 20% per annum or the maximum rate allowable under applicable law.
The notes are secured by five gas wells in the Swan Creek field.

     We estimate that we will be able to adequately fund our development and
production plans, with the exception of the acquisition of additional
properties, for the next 12 months.  Sources of funds for us will be revenue
from operations, in particular sales of working interests in wells that we
drill; receipts from the private placement of our securities; and loans.

     Cash and cash equivalents at April 30, 2003, was $77,364 up from $76,394
in fiscal 2002.

     We believe that our current cash flow will be sufficient to support our
cash requirements for development and production over the next 12 months.

Item 7.  Financial Statements.
------------------------------

                         MILLER PETROLEUM, INC.

                   CONSOLIDATED FINANCIAL STATEMENTS

                        April 30, 2003 and 2002





                            CONTENTS


Report of Independent Certified Public Accountants         F-2

Consolidated Balance Sheet                                 F-3

Consolidated Statements of Operations                      F-5

Consolidated Statements of Stockholders' Equity            F-6

Consolidated Statements of Cash Flows                      F-7

Notes to the Consolidated Financial Statements          F-9-23


                  INDEPENDENT AUDITORS' REPORT

Board of Directors
Miller Petroleum, Inc.
Huntsville, Tennessee

We have audited the accompanying consolidated balance sheets of Miller
Petroleum, Inc. and Subsidiaries  as of April 30, 2003 and 2002 the
related consolidated statements of operations, stockholders' equity, and cash
flows for the years then ended.  These consolidated financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these consolidated financial statements based on our
audits.

We conducted our audits in accordance with auditing standards generally
accepted in the United States of America.  Those standards require that we
plan and perform the audits to obtain reasonable assurance about whether the
consolidated financial statements are free of material misstatement.  An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall consolidated financial statement
presentation.  We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Miller
Petroleum, Inc. and Subsidiaries as of April 30, 2003 and 2002, and the
results of their operations and their cash flows for the years then
ended in conformity with accounting principles generally accepted in the
United States of America.


Charles M. Stivers
Certified Public Accountant

Manchester, Kentucky
August 12, 2003



                     MILLER PETROLEUM, INC.
                   Consolidated Balance Sheet




                             ASSETS

                            April 30                   April 30
                              2003                       2002
                                              
CURRENT ASSETS

Cash                        $     77,364            $     76,394
Investments                       12,812                  78,328
Accounts receivable              318,443                 311,253
Inventory (Note 1)               534,260                 567,287
Prepaid expenses                  29,410                  30,312
                            ------------            ------------
   Total Current Assets          972,289               1,063,574
                            ------------            ------------
FIXED ASSETS (Note 1)

Machinery and equipment        1,416,709               1,361,117
Vehicles                         408,801                 453,138
Buildings                        313,335                 313,335
Office equipment                  74,379                  80,560
Less:
accumulated depreciation        (954,163)               (840,768)
                           -------------           -------------
   Total Fixed Assets          1,259,061               1,367,382
                           -------------           -------------
OIL AND GAS PROPERTIES
(Notes 2 and 7)                2,116,026               2,152,460
(On the basis of successful
effort's accounting)       -------------           -------------
PIPELINE FACILITIES (Note 2)     235,104                 280,390
                           -------------           -------------
OTHER ASSETS

Land                             511,500                 511,500
Investments                          500                     500
Organization Costs                     0                       0
                           -------------           -------------
   Total Other Assets            512,000                 512,000
                           -------------           -------------
TOTAL ASSETS               $   5,094,480           $   5,375,806
                           =============           =============


The accompanying notes are an integral part of these consolidated financial
statements.
                               F-3



                     MILLER PETROLEUM, INC.
                  Consolidated Balance Sheet

             LIABILITIES AND STOCKHOLDERS' EQUITY

                            April 30                   April 30
                              2003                       2002
                                              
CURRENT LIABILITIES

Accounts payable - trade       $   464,515          $    386,631
Accrued expenses                    84,191                76,853
Notes payable -
current portion (Note 4)           511,824               501,633
                               -----------          ------------
     Total Current Liabilities   1,060,530               965,117
                               -----------          ------------
LONG-TERM LIABILITIES

Notes payable -
related (Notes 4 and 5)             24,317                 1,326
Notes payable (Note 4)           1,737,478             1,712,779
                               -----------          ------------
Total Long-Term Liabilities      1,761,795             1,714,105
                               -----------          ------------
   Total Liabilities             2,822,325             2,679,222
                               -----------          ------------
STOCKHOLDER'S EQUITY

Common Stock: 500,000,000
shares authorized at
$0.0001 par value,
8,578,856 and 8,578,856
shares issued and outstanding          858                   858
Additional paid-in capital       3,884,144             3,884,144
Retained earnings               (1,612,847)           (1,188,418)
                               -----------           -----------
Total Stockholder's Equity       2,272,155             2,696,584
                               -----------           -----------
   TOTAL LIABILITIES AND
   STOCKHOLDER'S EQUITY        $ 5,094,480           $ 5,375,806
                               ===========           ===========


The accompanying notes are an integral part of these consolidated financial
statements.
                               F-4



                         MILLER PETROLEUM, INC.
                  Consolidated Statements of Operations



                                     For the Years Ended
                                           April 30,
                               2003                    2002
                                              
REVENUES

Oil and gas revenue        $   741,212              $   457,430
Service and
  drilling revenue           1,099,079                2,422,709
Retail sales                    10,200                  270,141
Sale of Equipment               73,703                        0
                           -----------              -----------
     Total Revenue           1,924,194                3,150,280
                           -----------              -----------
COSTS AND EXPENSES

Cost of oil and gas sales      415,435                1,488,936
Selling, general
  and administrative           529,775                  873,974
Salaries and wages             784,281                  784,448
Depreciation, depletion
and amortization               360,706                  273,653
                           -----------              -----------
  Total Costs and Expenses   2,090,197                3,421,011
                           -----------              -----------
INCOME (LOSS)
FROM OPERATIONS               (166,003)                (270,731)
                           -----------              -----------
OTHER INCOME (EXPENSE)

Interest income                  1,618                   2,005
Interest expense              (194,528)               (167,359)
Unrealized stock loss          (65,516)                (71,672)
                          ------------             -----------
  Total Other Income
  (Expense)                   (258,426)               (237,026)
                          ------------             -----------
INCOME TAXES (Note 1)                -                       -
                          ------------             -----------
NET INCOME (Loss)         $   (424,429)            $  (507,757)
                          ============             ===========
NET INCOME (Loss) PER
SHARE                     $      (0.05)            $     (0.06)
                          ============             ===========
WEIGHTED AVERAGE NUMBER OF
SHARES OUTSTANDING           8,578,856               8,448,856
                          ============             ===========

The accompanying notes are an integral part of these consolidated financial
statements.
                               F-5




                       MILLER PETROLEUM, INC.
           Consolidated Statement of Stockholders' Equity

                                              Additional
                          Common  Shares       Paid-in    Retained
                        Shares      Amount     Capital    Earnings    Total
                                                    
Balance,
April 30,2001           8,218,656 $   822   $3,566,480  $(680,661) $2,886,641

Common Stock
issued for cash at
$1.00 per share           110,000      11      109,989          -     110,000

Stock options
exercised at
$.575 per share           100,000      10       57,490          -      57,500

Common stock
issued for equipment
at $1.00 per share        150,000      15      149,985          -     150,000

Common stock
issued for services
at $1.00 per share            200       -          200          -         200

Net loss for
the year ended
April 30, 2002                  -       -            -   (507,757)   (507,757)
                        ---------   -----   ----------  ---------  ----------
Balance,
April 30,2002           8,578,856     858    3,884,144 (1,188,418)  2,696,584
                        ---------   -----   ----------  ---------  ----------
Net loss for the year
ended April 30, 2003            -       -            -   (424,429)   (424,429)
                        ---------   -----   ----------  ---------- ----------
Balance, April 30, 2003 8,578,856   $ 858   $3,884,144 $(1,612,847)$2,272,155
                        =========   =====   ==========  ========== ==========

The accompanying notes are an integral part of these consolidated financial
statements.
                               F-6



                       MILLER PETROLEUM, INC.
                Consolidated Statements of Cash Flows

                                      For the Years Ended
                                          April 30,
                                       2003       2002
                                             
CASH FLOWS FROM OPERATING
ACTIVITIES:

Net income (Loss)                     $(424,429) $(507,757)
Adjustments to Reconcile
Net Income to Net Cash
Provided (Used) by
Operating Activities:
   Depreciation, depletion
   and amortization                     360,706    273,653
   Common stock and warrants
    Issued for services                       0        200
   Common stock issued for inventory          0    150,000
Changes in Operating Assets
and Liabilities:
   Decrease (increase)
   in accounts receivable                (7,190)   832,047
   Decrease (increase) in investments    65,516    (78,328)
   Decrease (increase) in inventory      33,027   (128,174)
   Decrease (increase) in
    organization costs                        0        119
   Decrease (increase) in
    Prepaid expenses                        902     43,699
   Increase (decrease) in
    accounts payable                     77,884    252,356
   Increase (decrease) in
    accrued expenses                      7,338    (15,057)
                                      ---------  ---------
Net Cash Provided (Used)
by Operating Activities                 113,754    822,758
                                      ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of Equipment                  (209,160)  (317,943)
Purchase of oil and gas properties      (61,007)(1,161,442)
Sale of Equipment                        99,500          0
                                      ---------  ---------
     Net Cash Provided (Used)
     by Investing Activities           (170,667)(1,479,385)
                                      ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:

Payments on Notes Payables             (371,165)  (264,325)

Sale of common stock                          0    167,500
Proceeds from borrowings                429,048    605,296
                                      ---------  ---------
     Net Cash Provided (Used) by
      Financing Activities            $  57,883  $ 508,471
                                      ---------  ---------

The accompanying notes are an integral part of these consolidated financial
statements
                               F-7



                       MILLER PETROLEUM, INC.
                Consolidated Statements of Cash Flows


                                       For the Years Ended
                                            April 30,
                                       2003            2002
                                                
NET INCREASE (DECREASE) IN CASH        $      970  $(148,156)

CASH AND CASH EQUIVALENTS,
BEGINNING OF YEAR                          76,394    224,550
                                       ----------  ---------
CASH AND CASH EQUIVALENTS,
END OF YEAR                            $   77,364  $  76,394
                                       ==========  =========
CASH PAID FOR:

Interest                               $ (194,528) $(167,359)
Income Taxes                           $        -  $       -

NON-CASH FINANCING ACTIVITIES:

Common stock issued for services       $        0  $     200
Common stock issued for inventory      $        0  $ 150,000



The accompanying notes are an integral part of these consolidated financial
statements.
                               F-8


                       MILLER PETROLEUM, INC.
           Notes to the Consolidated Financial Statements
                       April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

a.  Organization

The financial statements presented are those of Miller Petroleum, Inc.
(formerly Triple Chip Systems, Inc.) (the Company).  The Company was
incorporated in the State of Delaware on November 12, 1985 for the purpose of
searching out a business acquisition.  On January 10, 1997, Triple Chip
Systems, Inc. changed its name to Miller Petroleum, Inc. in conjunction with
the merger with Miller Petroleum, Inc.  The Company is no longer considered a
development stage company as defined by SFAS No. 7.

The Subsidiaries

Miller Petroleum, Inc. (pre-merger) (Miller) was incorporated under the laws
of the State of Tennessee on January 24, 1978, for the purpose of acquiring
gas and oil contracts.

Miller Services, Inc. (Services) was incorporated under the laws of the
State of Tennessee on October 16, 1987, for the purpose of drilling and
servicing oil and gas wells.

Energy Cell, Inc. (Cell) was incorporated under the laws of the State of
Tennessee on October 20, 1987, for the purpose of searching out and acquiring
or participating in a business or business opportunity.

On May 1, 1996, Services and Cell were merged into Miller in a business
combination accounted for as a pooling of interests.

On January 10, 1997, Triple Chip Systems, Inc. and Miller Petroleum completed
an Agreement and Plan of Reorganization whereby the Company issued 5,582,535
shares of its common stock in exchange for all of the outstanding common stock
of Miller.  Immediately prior to the Agreement and Plan of Reorganization, the
Company had 167,465 shares of common stock issued and outstanding.

The acquisition was accounted for as a recapitalization of Miller because the
shareholders of Miller controlled the Company after the acquisition.
Therefore, Miller is treated as the acquiring entity.  There were no
adjustments to the carrying value of the assets or liabilities of Miller in
the exchange.  The Company is the acquiring entity for legal purposes and
Miller is the surviving entity for accounting purposes.  On May 6, 1996, the
shareholders of the Company authorized a reverse stock split of 1 for 200.
All references to shares of common stock have been retroactively restated.

                                 F - 9

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

b.  Accounting Method

The Company's financial statements are prepared using the accrual method of an
accounting.  The  successful efforts method of accounting is used for oil and
gas property acquisitions, exploration and production activities as defined by
the Securities and Exchange Commission, whereby all costs incurred in
connection with the properties, productive, are capitalized.  Capitalized
costs related to proved properties and estimated future costs to be incurred
in the development of proved reserves is amortized using the unit-of-
production method. Capitalized costs are annually subjected to a test of
recoverability by comparison to the present value of future net revenues from
proved reserves.  Any capitalized costs in excess of the present value of
future net revenues from proved reserves, adjusted for the cost of certain
unproved properties, are expensed in the year in which such an excess occurs.
The Company has elected an April 30 year end.

c.  Impairment of Long-Lived Assets and Long-Lived Assets to be disposed of.

Management believes that none of its long-lived assets are impaired, and the
accompanying financial statements reflect no charges or allowances for
impairment.

d.  Income per Share of Common Stock

The income per share of common stock is based on the weighted average number
of shares issued and outstanding during the year.

e.  Cash Equivalents

The Company considers all highly liquid investments with a maturity of three
months or less when purchased to be cash equivalents.

f.  Principles of Consolidation

The consolidated financial statements include the accounts of the Company, and
its wholly-owned subsidiaries, Miller Petroleum, Inc., Miller Services, Inc.,
Energy Cell, Inc., and MPC, Inc.  All significant intercompany transactions
have been  eliminated.
                              F - 10

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

g.  Fixed Assets

Fixed assets are stated at cost.  Depreciation and amortization are computed
using the straight-line method for financial reporting purposes and
accelerated methods for income tax purposes.

The estimated useful lives are as follows:


                                                 Lives
                    Class                       (Years)
               -----------------------         --------
               Building                            40
               Machinery and equipment           5-10
               Vehicles                           5-7
               Office equipment                     5

Depreciation expense for the years ended April 30, 2003 and 2002 was $263,266
and $213,865 respectively.

h.  Revenue Recognition

Revenues are recognized when the gas products are delivered to customers.  In
the movement of natural gas, it is common for differences to arise between
volumes of  gas contracted or nominated, and volume of gas actually received
or delivered.    These solutions are the result of certain attributes of the
natural gas commodity and the industry itself.  Consequently, the credit given
to the Company by a pipeline for volumes received from producers may be
different from volumes actually delivered by a pipeline.  When all necessary
information, such as the final pipeline statement for receipts and deliveries
are available, these differences are resolved by the Company.

The Company records imbalances based on amounts received and classifies the
imbalances as adjustments to the trade accounts receivable or trade accounts
payable, as appropriate.

i. Investment securities

Investment securities available for sale are reported at fair value, with
unrealized gains and losses, when material, are reported as a gain or loss on
the statement of operations for the year.

                              F - 11

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

j.  Inventory

Inventory consists of crude oil and used equipment. Used equipment is
purchased by the Company for resale.  When used equipment purchases are made
by the Company the cost is applied only to the marketable portion of the
equipment.   Inventory for the years ended April 30, 2003 and 2002 was
$534,260 and $567,287 respectively.

k.  Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liability at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

l.  Reclassification

Certain April 30, 2002 balances have been reclassified to conform with the
April 30, financial statement presentations.

m.  New Accounting Pronouncements

The Company adopted Statement of Financial Accounting Standards (SFAS) No.
133, "Accounting for Derivative Instruments and Hedging Activities, "effective
January 1, 2001.  SFAS No. 133 (as amended by SFAS 137 AND SFAS 138) requires
a company to recognize all derivatives on the balance sheet at fair value.
Derivatives that are not hedges must be adjusted to fair value through income.
If the derivatives is a fair value hedge, changes in the fair value of the
hedged assets, liabilities or firm commitments are recognized through
earnings.  If the derivative is a cash flow hedge the effective portion of
changes in the fair value of the derivative are recognized in other
comprehensive income until the hedged item is recognized in earnings.  The
ineffective portion of a derivative's change in fair value is immediately
recognized in earnings.  The adoption of SFAS No. 133, as amended, did not
have a material impact on the Company's consolidated financial statements.

In July 2001, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard (SFAS) No. 141, "Business Combinations" and SFAS
No. 142, "Goodwill and Other Intangible Assets".  SFAS No. 141 addresses the
initial recognition and measurement of goodwill and other intangible assets
acquired in a business combination and SFAS No. 142 addresses the initial
recognition and measurement of intangible assets acquired outside of a
business combination whether acquired individually or with a group of other
assets.  These standards require all future business combinations to be
accounted for using the purchase method of accounting.  Goodwill will no
longer be amortized but instead will be subject to impairment tests at least
annually.  The Company would have been required to adopt SFAS No. 141 on July
1, 2001, and to adopt SFAS 142 on a prospective basis as of January 1, 2002.
The Company has not effected a business combination and carries no goodwill on
its balance sheet; accordingly, the adoption of these standards is not
expected to have an effect on the Company's financial position or results of
operations.

                                        F-12

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       m.  New Accounting Pronouncements (Cont.)

       In June 2001, the Financial Accounting Standards Board approved the
       issuance of SFAS No. 143, "Accounting for Asset Retirement
       Obligations."  SFAS 143 establishes accounting standards for the
       recognition and measurement of legal obligations associated with the
       retirement of tangible long-lived assets and requires recognition of a
       liability for an asset retirement obligation in the period in which it
       is incurred.  The provisions of this statement are effective for
       financial statements issued for financial statements issued for fiscal
       years beginning after June 15, 2002.  The adoption of this statement is
       not expected to have a material impact on the Company's financial
       position or results of operations.

       SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
       Assets, addresses accounting and reporting for the impairment or
       disposal of long-lived assets.  SFAS No. 144 supersedes SFAS No. 121,
       Accounting for the Impairment of Long-Lived Assets and for Long-Lived
       Assets to be Disposed Of.  SFAS No. 144 establishes a single accounting
       model for long-lived assets to be disposed of by sale and expands on
       the guidance provided by SFAS No. 121 with respect to cash flow
       estimations.  SFAS No. 144 becomes effective for the Company's fiscal
       year beginning January 1, 2003.  There will be no current impact of
       adoption on its financial position or results of operations.

       The FASB issued Statement No. 145, Rescission of FASB Statements No. 4,
       44, and 64, Amendment
       of FASB Statement No. 13, and Technical Corrections, on April 30, 2002.
       SFAS No. 145 will be effective for fiscal years beginning after May 15,
       2002.  This statement rescinds SFAS No. 4, Reporting Gains and Losses
       From Extinguishment of Debt, and requires that all gains and losses
       from extinguishment of debt should be classified as extraordinary items
       only if they meet the citeria in APB No. 30.  Applying APB No. 30 will
       distinguish transactions that are part of an entity's recurring
       operations from those that are unusual or infrequent or that meet the
       criteria for classification as an extraordinary item.  Any gain or loss
       on extinguishment of debt that was classified, as an extraordinary item
       in prior periods presented that does not meet the criteria in APB No.
       30 for classification as an extraordinary item must be reclassified.
       There is no current impact of adoption on the Company's financial
       position or result of operations.

       The FASB issued Statement No. 146.  Accounting for Costs Associated
       with Exit or Disposal Activities, in June 2002.  SFAS No. 146 addresses
       financial accounting and reporting for costs associated with exit or
       disposal activities and nullifies Emerging Issues Task Force Issue No.
       94-3, Liability Recognition for Certain Employee Termination Benefits
       and Other Costs to Exit an Activity (including Certain Costs incurred
       in a Restructuring).  SFAS No. 146 applies to costs incurred in an
       "exit activity", which includes, but is not limited to, a
       restructuring, or a "disposal activity" covered by SFAS No. 144.  SFAS
       No. 146 requires that a liability for a cost associated with an exit or
       disposal activity be recognized when the liability is incurred.
       Previously, under Issue 94-3, a liability for an exit cost was
       recognized at the date of an entity's commitment to an exit plan.
       Statement No. 146 also establishes that fair value is the objective for
       initial measurement of the liability.  The provisions of SFAS No. 146
       are effective for exit or disposal activities that are initiated after
       December 31, 2002.  Management does not expect that adoption of this
       standard will have a material effect on the Company's financial
       position or results of operations.

       In November 2002, the FASB issued Interpretation No. 45, Guarantor's
       Accounting and Disclosure Requirement for Guarantees, Including
       Indirect Guarantees of Indebtedness to Others, an  interpretation of
       FASB Statements No. 5, 57 and 107 and a rescission of FASB
       Interpretation No. 34.  This Interpretation elaborates on the
       disclosures to be made by a guarantor in its interim and annual
       financial statements about its obligations under guarantees issued.

                                    F-13

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                            April 30, 2003 and 2002

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       The interpretation also clarifies that a guarantor is required to
       recognize, at inception of a
       guarantee, a liability for the fair value of the obligation undertaken.
       The initial recognition and measurement provisions of the
       Interpretation are applicable to guarantees issued or modified after
       December 31, 2002.  The Company has not guaranteed the debts of others,
       therefore, this interpretation is not expected to have a material
       effect on the financial statements.

       In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-
       Based Compensation - Transition and Disclosure, an amendment of FASB
       Statement No. 123.  This Statement amends FASB Statement No. 123,
       Accounting for Stock-Based compensation, to provide alternative methods
       of transition for a voluntary change to the fair value method of
       accounting for stock-based employee compensation.  In addition, this
       Statement amends the disclosure requirements of Statement No. 123 to
       require prominent disclosures in both annual and interim financial
       statements.  Management has adopted certain of the disclosure
       modifications are required for fiscal years ending after December 15,
       2002.

       In January 2003, the FASB issued Interpretation No. 46, Consolidation
       of Variable Interest Entities, an Interpretation of Accounting Research
       Bulletin No. 51.  Interpretation No. 46 requires a company to
       consolidate a variable interest entity if the company has a variable
       interest (or combination of variable interests) that will absorb a
       majority of the entity's expected losses if they occur, or both.  A
       direct or indirect ability to make decisions that significantly affect
       the results of the activities of a variable interest entity is a strong
       indication that a company has one or both of the characteristics that
       would require consolidation of the variable interest entity.
       Interpretation no. 46 also requires additional disclosures regarding
       variable interest entites.  The new interpretation is effective
       immediately for variable interest entities created after January 31,
       2003, and is effective in the first interim or annual period beginning
       after June 15, 2003, for variable interest entities in which a company
       holds a variable interest that it acquired before February 1, 2003.
       Management does not expect that adoption of the interpretation will
       have a material effect on the Company's financial position or results
       of operations.

       n.  Major Customers

       Miller Petroleum Inc. depends upon local purchasers of hydrocarbon in
       the areas where their  properties are located.  They have three major
       customers.  The loss of one or more purchasers may substantially reduce
       their sales and ability to operate profitably.  These major customers
       are:

       Daughtery Petroleum Inc. accounted for $371,500 of Miller's total
       revenue which was 19.3067% of Miller's total revenue.

       Tengasco, Inc. - Tengasco accounted for $324,000 of Miller's total
       revenue which was 16.8382% of Miller's total revenue.

       South Kentucky Purchasing Co. - South Kentucky accounted for $267,710
       of Miller's total revenue which was 13.9128% of Miller's total revenue.
       South Kentucky purchases all of Miller's crude oil.

       o.  Income taxes

       No provision for taxes has been made, due to a current operating loss
       and carryforwards.

                                   F-14

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 2 - OIL AND GAS PROPERTIES - PIPELINE FACILITIES

       The Company uses the successful efforts method of accounting for oil
       and gas producing activities.  Costs to acquire mineral interests in
       oil and gas properties, to drill and equip exploratory wells that find
       proved reserves, and to drill and equip development wells are
       capitalized.  Costs to drill exploratory wells that do not find proved
       reserves, geological and geophysical costs, and costs carrying and
       retaining unproved properties are expensed.  The Company amortizes the
       oil and gas properties using the unit-of-production method based on
       total proved reserves.  The Company capitalized $61,007 of oil and gas
       properties for the year ended April 30, 2003 and recorded $97,440 and
       $59,788 of amortization expense for the years ended April 30, 2003 and
       2002, respectively.



NOTE 3 - COMMON STOCK REPURCHASES

       Common stock repurchases were made pursuant to an Agreement that the
       Company would buy the shares back if the average market price for
       Miller Petroleum, Inc.=s common shares did not average $2.00 or more
       for the month of December, 1999.  The average market price was less
       than $2.00 for the stated period.

NOTE 4 - LONG-TERM DEBT

The Company had the following debt obligations at April 30, 2003:

                                                                April 30,
                                                                  2003
       Note payable to Home Federal Bank secured by equipment
       bearing interest at 9.75% due in monthly payments with
       final payment due in August 2005.                          29,792

       Note payable to Individual unsecured at 7.00% with
       payments due yearly with the principle due
       in May of 2004.                                            39,318

       Note payable to First National Bank of Oneida secured by
       stock and equipment bearing interests at 7.00% due on
       January 11, 2004.                                         184,931

       Note payable to First National Bank of Oneida secured by
       equipment bearing interest at 7.25% due on August 29,
       2003.                                                     193,406

       Note payable to Citicapital Financial secured by
       equipment bearing interest at 5.59% due in monthly
       payments of $2,323 with final payment due in September
       2005.                                                      70,104

       Note payable to Individual bearing interest at 9.00% and
       requiring interest payments quarterly with principle due
       in December 2004.                                       1,110,000

       Note payable to Individual bearing interest at 8.00% with
       principle due in December 2005.                           230,000

       Balance Forward                                        $1,857,551
                                                              ----------

                               F-15

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002

NOTE 4 - LONG-TERM DEBT

The Company had the following debt obligations at April 30, 2003 (Continued):

                                                               April 30,
                                                                 2003
Balance Forward                                               $1,857,551

Note payable to Individual secured by twelve oil and gas wells
 bearing interest at 9.00%  and requiring interest payments
 quarterly with principle due in December 2004.                  250,000


Note payable to General Motors Acceptance Corporation secured
 by a pickup bearing 0.00% interest due in monthly payments of
 $721 with final payment due in October 2004.                     13,693

Note payable to General Motors Acceptance Corporation secured
 by a Suburban bearing 0.00% interest due in monthly payments of
 $894 with final payment due in October 2004.                     16,097

Line of credit payable to First National Bank of the Cumberlands
 secured by equipment and accounts receivable bearing interest at
 9.55% due on demand on October 12, 2003.                         26,319

Note payable to Community Trust Bank secured by real property
 bearing interest at 8.50% requiring monthly principle and interest
 payments of $1,389 with the final payment due in April 2007.    109,959


                 Total notes payable                           2,273,619
                 Less current maturities                         511,824
                                                              ----------
                 Notes payable - long-term                    $1,761,795
                                                              ==========
Maturities of long-term debt are as follows:

     Year Ending April 30,                         Amount

     2004                                        $  511,824
     2005                                         1,641,926
     2006                                            45,879
     2007                                            20,261
     2008 and thereafter                             53,729
                                                 ----------
     Total                                       $2,273,619
                                                 ==========
                               F-16

                      MILLER PETROLEUM, INC.
          Notes to the Consolidated Financial Statements
                     April 30, 2003 and 2002


NOTE 5 - RELATED PARTY TRANSACTIONS

The Company has a note payable to Sharon Miller (Deloy Millers wife a
majority stockholder) for $39,318 at April 30, 2003.  The note is payable
with a principle payment of $39,318 due in May 2004.

The note is for the purchase of property located in Huntsville, Tennessee and
currently houses the principle executive offices, shop and equipment yard.
The appraisal of the property was $550,000.  The company paid $82,470 cash,
assumed a $39,906 note payable with the First National Bank of Oneida, and
issued a note payable to Mrs. Miller for $377,624.

The Company issued a note receivable of $860,000 on March 16, 1998 at 8% with
an eight year term to Baxter Lee III, of Knoxville, Tennessee.  This note
receivable was issued to raise working capital.

During September 2001, the Company acquired debt financing of $250,000 from a
member of the board of directors in order to continue there drilling program.

NOTE 6 - WARRANTS

The Company issued 903,084 warrants to Baxter Lee III.  The warrants were
issued along with the note receivable dated December 16, 1997 and can be
exercised for $1.25 per share, and expire on December 12, 2004.  The number
of shares that can be purchased is based on a provision in the Warrant
Agreement that allows him to purchase up to 10.53% of common stock
outstanding.

On December 2, 1998, the company issued 50,495 warrants to Herman
Gettelfinger a director.  The warrants are exercisable for 50,495 shares of
common stock at $1.25 per share, and expire on December 2, 2005.

On August 10, 2000, the company issued 12,500 warrants to Raymond R. Cohn, a
stockholder.  The warrants are exercisable for 12,500 shares of common stock
at $1.00 per share.

The warrants are callable during the third year at prices of $0.001 per
warrant, traded at $2.00 for 30 consecutive days at no less than 5,000 shares
per day the warrants expired on July 17, 2003.

On August 3, 2000 the company issued 1,000,000 warrants to Daniel Page for
services as a consultant.  The warrants are exercisable for a period of two
years, commencing August 3, 2000.  The first 250,000 warrants are exercisable
at a price of $1.00 per share; the next 250,000 warrants are exercisable at
$1.50 per share; and the two remaining 250,000 shares are exercisable for
$2.00 and $2.50 per share, respectively.  These warrants were issued for
services valued at $43,750.  They will be reflected on the financial
statements as an amortization expense over a two year period. The
warrants expired on August 3, 2003.

On December 8, 2000, the company issued 100,000 warrants to Basic Investors,
Inc. for services as a business consultant.  The warrants are exercisable for
a period of three years, commencing December 8, 2000, at a price of $2.00 per
share and may be called if Miller Petroleum=s common stock trades at 150% of
the exercisable price for five consecutive days.  These warrants were issued
for services valued at $3,500.  They will be reflected on the financial
statements as an amortization expense over a three year period.

                                         F-17

                              MILLER PETROLEUM, INC.
                    Notes to the Consolidated Financial Statements
                            April 30, 2003 and 2002

NOTE 6 - WARRANTS

On December 15, 2000, Miller Petroleum issued 12,500 and 5,000 warrants to
Lawrence L. Larue, CFO and Secretary/Treasurer and Teresa Cotton employee
respectively.  These warrants are exercisable at a price of $1.00 per share
and expire on December 15, 2003.  During the third year of the warrants
Miller Petroleum may call them at a price of $0.001 per warrant at any time
that its common stock has traded at $2.00 for 30 consecutive days.  These
warrants were issued with a value of $788 and were shown as an expense on the
current year financial statement.

On January 9, 2001, Miller Petroleum issued 6,000 warrants to Gary Bible a
vice-president.  These warrants are exercisable at $1.00 per share and expire
on January 9, 2004.  These warrants were issued with a value of $315 and were
shown as an expense on the current year financial statements.

All warrants must be adjusted in the event of any forward or reverse split of
outstanding common stock.  The warrants have no voting rights or liquidation
preferences, and unless exercised in accordance with the particular warrant.

NOTE 7 - S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)

    (1)          Capitalized Costs Relating to
               Oil and Gas Producing Activities
                                                      April 30,
                                                2003             2002

Proved oil and gas properties
 and related lease equipment
     Developed                              $ 2,825,277       $ 2,792,308
     Non-developed                               31,053            31,053
                                            -----------       -----------
                                              2,856,330         2,823,361
Accumulated depreciation and depletion         (740,304)         (670,901)
                                            -----------       -----------
Net Capitalized Costs                       $ 2,116,026       $ 2,152,460
                                            ===========       ===========
                                  F-18

                         MILLER PETROLEUM, INC.
             Notes to the Consolidated Financial Statements
                        April 30, 2003 and 2002

NOTE 7 - S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)


      (2)         Costs Incurred in Oil and Gas Property
              Acquisition, Exploration, and Development Activities

                                                           April 30,
                                                     2003           2002


Acquisition of Properties Proved and Unproved   $        0       $        0
Exploration Costs                                        -                -
Development Costs                                   61,007        1,161,442
                                                ----------       ----------
Total                                           $   61,007       $1,161,442
                                                ==========       ==========


             (3)     Results of Operations for
                      Producing Activities
                                                           April 30,
                                                    2003            2002

Production revenues                             $1,840,291      $2,880,139


Production costs                                   819,507       1,922,354
Depreciation and depletion                          97,440          59,788
                                                 ---------      ----------
Results of operations for producing activities
(excluding corporate overhead and interest costs)$ 923,344      $  897,997
                                                 =========      ==========

                                     F-19

                      MILLER PETROLEUM, INC.
              Notes to the Consolidated Financial Statements
                           April 30, 2003 and 2002

NOTE 7 - S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)

(4)  Reserve Quantity Information

The following schedule estimates of proved oil and natural gas reserves
attributable to the Company.  Proved reserves are estimated quantities of oil
and natural gas which geological and engineering data demonstrate with
reasonable certainty to be recoverable in future years from known reservoirs
under existing economic and operating conditions.  Proved - developed reserves
are those which are expected to be recovered through existing wells with
existing equipment and operating methods.  Reserves are stated in barrels of
oil (Bbls) and thousands of cubic feet of natural gas (Mcf).  Geological and
engineering estimate of proved oil and natural gas reserves at one point in
time are highly interpretive, inherently imprecise and subject to ongoing
revisions that may be substantial in an amount.  Although every reasonable
effort is made to ensure that the reserve estimates reported represent
the most accurate assessments possible, these estimates are by their nature
generally less precise that other estimates presented in connection with
financial statement disclosures.


                                          Oil (bbls)      Gas (Mcf)

Proved reserves

   Balance, April 30, 2001                  379,337      11,765,303
      Discoveries and extensions            194,000         625,000
      Revisions of previous estimates        31,561      (2,918,995)
      Productions                           (11,667)        (79,983)
                                         ----------     -----------

   Balance, April 30, 2002                  593,231       9,391,325
      Discoveries and extensions              2,196          16,792
      Revisions of previous estimates      (220,426)       (195,137)
      Production                            (10,414)        (98,149)
                                         ----------     -----------

   Balance, April 30, 2003                  364,587       9,114,831

Proved developed producing
      reserves at April 30, 2003             75,756         918,930
                                         ----------     -----------
Proved developed producing
      reserves at April 30, 2002             85,987         967,403
                                         ==========     ===========
                                  F-20


                         MILLER PETROLEUM, INC.
            Notes to the Consolidated Financial Statements
                        April 30, 2003 and 2002

NOTE 7- S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)

In addition to the proved developed producing oil and gas reserves reported in
the geological and engineering reports, the Company holds ownership interests
in various proved - undeveloped properties.  The reserve and engineering
reports performed for the Company were by Glover Petroleum Consultants of
Crossville, Tennessee and Coburn Petroleum Engineering of Tulsa, Oklahoma for
the year ended April 30, 2003 and April 30, 2002, respectively.  Although
wells have been drilled and completed in each of these four properties,
certain production and pipeline facilities must be installed before actual gas
production will be able to commence.  The most recent development plan for
these properties indicates that facilities installation and commencement of
production will be in the summer of 2003.  However, such timing as well as the
actual financing arrangements that will be secured by the Company are
uncertain at this time.  Therefore, these proven undeveloped reserves are not
being included in the presentation of the oil and gas reserves at April 30,
2003, nor are such reserves being considered in calculating depreciation,
depletion and amortization expense for the year based on the April 30, 2003
balance of the proven developed producing reserves set forth above.

The following schedule presents the standardized measure of estimated
discounted future net cash flows from the Company's proved developed reserves
for the years ended April 30, 2003 and 2002.  Estimated future cash flows were
based on independent reserves evaluation from Glover Petroleum Consultants and
Coburn Petroleum Engineering for the year ended April 30, 2003 and April 30,
2002, respectively. Because the standardized measure of future net cash flows
was prepared using the prevailing economic conditions existing at April 30,
2003 and 2002, it should be emphasized that such conditions continually
change.  Accordingly, such information should not serve as a basis in making
any judgement on the potential value of the Company's recoverable
reserves or in estimating future results to operations.
                                  F-21

                          MILLER PETROLEUM, INC.
            Notes to the Consolidated Financial Statements
                         April 30, 2003 and 2002

NOTE 7- S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)

Estimated future net cash flows represent and estimate of future net revenues
from the production of proved reserves using current sales prices, along with
estimates of the operating costs, production taxes and future development and
abandonment costs (less salvage value) necessary to produce such reserves.
The average prices used at April 30, 2003 and 2002 were $21.00 and $23.25 per
barrel of oil and $5.24 and $3.29 per mcf gas, respectively.  No deduction has
been made for depreciation, depletion or any indirect costs such as general
corporate overhead or interest expense.

Operating costs and production taxes are estimated based on current costs with
respect to producing gas properties.  Future development costs are based on
the best estimate of such costs assuming current economic and operating
conditions.

Income tax expense is computed based on applying the appropriate statutory tax
rate to the excess of future cash inflows less future production and
development costs over the current tax basis of the properties involved, less
applicable carry forwards, for both regular and alternative minimum tax.

The future net revenue information assumes no escalation of costs or prices,
except for gas sales made under terms of contracts which include fixed and
determinable escalation.  Future costs and prices could significantly vary
from current amounts and, accordingly, revisions in the future could be
significant.

                                 F-23

                         MILLER PETROLEUM, INC.
            Notes to the Consolidated Financial Statements
                        April 30, 2003 and 2002

NOTE 7- S.F.A.S. 69 SUPPLEMENTAL DISCLOSURES (Unaudited)

Standardized measures of discounted future net cash flows:

                                                        April 30,
                                                 2003              2002
            Future cash flows                $ 47,595,637    $ 43,379,397
            Future production costs and taxes  (2,259,240)     (2,125,369)
            Future development costs           (4,740,000)     (3,010,000)
            Future income tax expense         (12,584,883)    (11,855,649)
                                             ------------    ------------
            Future cash flows before
            income taxes                       28,011,514      26,388,379
            Discount at 10% for timing of
            cash flows                        (14,846,102)    (10,575,388)
                                             ------------    ------------
            Discounted future net cash flows
            from proved reserves             $ 13,165,412    $ 15,812,991
                                             ============    ============


Of the Company's total proved reserves as of April 30, 2003 and 2002,
approximately 12% and 10%, respectively, were classified as proved developed
producing, 4%  and 4%, respectively, were classified as proved developed non-
producing and 84% and 86%, respectively, were classified as proved
undeveloped.  All of the Company's reserves are located in the continental
United States.

The following table sets forth the changes in the standardized measure of
discounted future net cash flows from proved reserves for April 30, 2003 and
2002.
                                                         April 30,
                                                 2003            2002

         Balance, beginning of year          $15,812,991     $28,493,674

         Sales, Net of production costs
         and taxes                                (4,650)         (5,800)

         Discoveries and extensions                1,860           1,740

         Changes in prices and production
         costs                                 4,216,240     (25,871,124)
         Revisions of quantity estimates      (4,460,402)      5,004,372
         Development costs incurred               61,007       1,648,500
         Net changes in income taxes            (729,234)      8,192,629
         Changes in future development
         costs                                (1,730,000)     (1,648,500)
         Changes in production rates and other    (2,400)         (2,500)
                                              ----------      ----------
         Balances, end of year               $13,165,412     $15,812,991
                                              ==========      ==========
                                       F-22

Item 8.  Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.
---------------------

          Charles M. Stivers, Certified Public Accountant, of Manchester,
Kentucky, was engaged on or about March 19, 1998, by the Board of
Directors of the Company to audit the financial statements of the Company. He
continues as the auditor for the Company and audited the financial statements
that accompany this Report.

                                   PART III

Item 9.  Directors, Executive Officers, Promoters and Control Persons;
Compliance with Section 16(a) of the Exchange Act.


Identification of Directors and Executive Officers
--------------------------------------------------

           The following table sets forth the names of all current directors
and executive officers of the Company.  These persons will serve until the
next annual meeting of stockholders (to be held at such time as the Board of
Directors shall determine) or until their successors are elected or appointed
and qualified, or their prior resignation or termination.



                                              Date of         Date of
                             Positions        Election or     Termination
  Name                        Held            Designation     or Designation

                                                         

Deloy Miller                  Director,         12/96               *
815 Southlake Drive           President         12/99               *
Oneida, TN 37841              CEO               12/97               *


Lawrence L. LaRue             Secretary/        12/96            12/01
432 Brewstertown Road         Treasurer         12/96            12/01
Sunbright, TN  37872          Director           4/97               *
                              CFO                4/01               *

Herbert J. White              Director and       4/97               *
P.O. Box 1868                 Vice President     4/97               *
Fairfield Glade, TN  38557

Herman Gettelfinger           Director           4/97               *
641 Atlantic Ave.
Knoxville, TN  37917

Gary G. Bible                 Vice President     9/97               *
232 West Seneca Circle
Oneida, TN 37841

Ernest F. Payne               Vice President     5/01               *
446 Southlake Drive
Oneida,  TN  37841

Teresa Cotton                Secretary and       12/01              *
1228 Cherry Fork             Treasurer
Helenwood, TN 37755

Wm. Parker Lee               Director            12/01              *
3024 Duncan Road
Lenoir City, TN 37772



     *  These persons presently serve in the capacities indicated opposite
        their respective names.

Term of Office
--------------

         The term of office of the current directors shall continue until the
annual meeting of stockholders, which is to be held at such time as the Board
of Directors shall determine.  The annual meeting of the Board of Directors
immediately follows the annual meeting of stockholders, at which officers for
the coming year are elected.

Business Experience
-------------------

          Deloy Miller  Mr. Miller is 56 years of age.  Mr. Miller, Chairman
and CEO, is a seasoned gas and oil professional with more than 30 years of
experience in the drilling and production business in the Appalachian basin.
During his years as a drilling contractor, he acquired extensive geological
knowledge of Tennessee and Kentucky and received training in the reading of
well logs.  A native Tennessean, Miller is credited with being the leader in
converting the Appalachian Basin from cable tool drilling to air drilling,
using the Ingersoll-Rand T3 Drillmaster rigs.  The introduction of air
drilling sparked the 1969 drilling boom and Miller soon became a successful
drilling contractor in the southern Appalachian basin.   He served two terms
as president of the Tennessee Oil & Gas Association and in 1978 the
organization named Miller the Tennessee Oil Man of the Year.  He continues to
serve on the board of that organization.  Mr. Miller was appointed by the
Governor of Tennessee to be the petroleum industry's representative on the
Tennessee Oil & Gas Board, the state agency that regulates gas and oil
operations in the state.


          Lawrence L. LaRue. Mr. LaRue is 63 years of age. Mr. LaRue joined
the Miller organization in March of 1983 as an accountant.  During his
20 years with the Company, he has acquired an extensive knowledge of all
aspects of oil and gas accounting and tax law.  He was appointed
Secretary/Treasurer in 1985 and CFO in April of 2001. His duties include the
supervision of the office, all clerical functions, and the preparation of
corporate and partnership income tax returns.  Mr. LaRue obtained his BS
Degree in Business Administration with honors from Tennessee Technological
University.  As a Certified Public Accountant licensed to practice in the
State of Tennessee, his current civic duties include consultation to the
Morgan County, Tennessee E-911 Board.

          Herbert J. White.  Mr. White, age 77, is Development Engineer for
the company has 44 years of petroleum related experience.  After earning his
BS degree from North Texas University, he became an engineer with Halliburton,
handling Louisiana Gulf Coast and offshore operations and serving in
Australia.   In 1975 he joined Petroleum Development Corporation, a West
Virginia-based public company, supervising engineering and operations in
Southern Appalachian basin.  He also has experience in Devonian Shale
production, enhanced recovery and coal degasification.  Miller Petroleum and
its predecessor corporation have employed Mr. White as a Petroleum Engineer
since July of 1985. In April, 1997, he became a director and Vice President of
Development Engineering for Miller Petroleum.

          Herman Gettelfinger.  Mr. Gettelfinger, age 70, is member of our
Board of Directors, Herman Gettelfinger is a co-owner of Kelso Oil Company,
Knoxville Tennessee and has been the President of Kelso since 1960. Kelso is
one of eastern Tennessee's largest distributors of motor oils, fuels and
lubricants to the industrial and commercial market.  Mr. Gettelfinger has been
active in the gas and oil drilling and exploration business for more than 35
years and has been associated with Miller Petroleum for more than 25 years.

          Dr. Gary Bible was appointed Vice President of Geology on September
15, 1997.  Dr. Bible is 53 years of age.  Dr. Bible came from Alamco, where he
had served since May of 1991 as Manager of Geology and Senior Geologist. Dr.
Bible earned his BS Degree in Geology from Kent State University and his MSc.
and PhD. Degrees in Geology from Iowa State University.  He is a proven
hydrocarbon finder who drilled his first successful wildcat as a Trainee
Geologist.  Dr. Bible brings to the Company 20 years experience as a Petroleum
Geologist.  In addition, Dr. Bible has spent more than 10 years in the
Appalachian Basin in the exploration and development of reserves in the Big
Lime, Devonian Shale and in deeper horizons.  He is credited with managing a
drilling program at Alamco that kept its finding cost the lowest in the
nation.

         Ernest F. Payne. Mr. Payne, age 56, was appointed Vice President of
Field Operations on May 21, 2001.  Mr. Payne rejoined the Miller Team after
serving as Project Manager and Superintendent for Youngquist Brothers of Fort
Myers, Florida from early 1994 through May of 2001.  Mr. Payne has 20 years
experience in oil and gas well design and stimulations as well as supervising
the operation of drilling and workover rigs. He earned a B.S. in engineering
at Tennessee Technological University. He originally joined Miller in the
early 70's and was the general manager for 17 years.  He directed the
operation of 18 drilling and workover rigs.  In the mid 1980's he formed his
own company and managed large drilling jobs in Florida and Puerto Rico until
joining Youngquist.

           Teresa Cotton, Ms. Cotton, age 40, joined the Miller Team in
August, 1996. She was appointed Secretary/Treasurer on December 1, 2001. Prior
to joining the Miller Team, she was employed by Halliburton Services. Teresa
has more than twenty years experience in the oil and gas industry. Mrs.
Cotton, a Tennessee native, is currently enrolled at Roane State Community
College in Huntsville where she is pursuing a degree in Accounting.
            Wm. Parker Lee, Mr. Lee, age 29, is a member of the Board of
Directors. For the past three years, Parker has managed Lee Investments, which
has holding in various corporations. He graduated from Montana State
University in May of 1997. During 1998, prior to attending law school, Parker
worked with the family business in Knoxville, Tennessee. In May of 2001, W.
Parker Lee earned a J. D. degree from Willamette University. Mr. Lee is a
native of Knoxville, Tennessee


Committees

          There are no established committees.

Family Relationships

          There are no family relationships between any director or
executive officer of the Company or any person nominated to become such.


Involvement in Certain Legal Proceedings
----------------------------------------

          Except as indicated below and to the knowledge of management, during
the past five years, no present or former director, person nominated to become
a director, executive officer, promoter or control person of the Company:

          (1)     Was a general partner or executive officer of any business
by or against which any bankruptcy petition was filed, whether at the time of
such filing or two years prior thereto;

          (2)     Was convicted in a criminal proceeding or named the subject
of a pending criminal proceeding (excluding traffic violations and other minor
offenses);

          (3)     Was the subject of any order, judgment or decree, not
subsequently reversed, suspended or vacated, of any court of competent
jurisdiction, permanently or temporarily enjoining him from or otherwise
limiting, the following activities:

               (i)     Acting as a futures commission merchant, introducing
                       broker, commodity trading advisor, commodity pool
                       operator, floor broker, leverage transaction merchant,
                       associated person of any of the foregoing, or as an
                       investment adviser, underwriter, broker or dealer in
                       securities, or as an affiliated person, director or
                       employee of any investment company, bank, savings and
                       loan association or insurance company, or engaging in
                       or continuing any conduct or practice in connection
                       with such activity;

              (ii)     Engaging in any type of business practice; or

             (iii)     Engaging in any activity in connection with the
                       purchase or sale of any security or commodity or in
                       connection with any violation of federal or state
                       securities laws or federal commodities laws;

          (4)     Was the subject of any order, judgment or decree, not
subsequently reversed, suspended or vacated, of any federal or state authority
barring, suspending or otherwise limiting for more than 60 days the right of
such person to engage in any activity described above under this Item, or to
be associated with persons engaged in any such activity;

          (5)     Was found by a court of competent jurisdiction in a civil
action or by the Securities and Exchange Commission to have violated any
federal or state securities law, and the judgment in such civil action or
finding by the Securities and Exchange Commission has not been subsequently
reversed, suspended, or vacated; or

          (6)     Was found by a court of competent jurisdiction in a civil
action or by the Commodity Futures Trading Commission to have violated any
federal commodities law, and the judgment in such civil action or finding by
the Commodity Futures Trading Commission has not been subsequently reversed,
suspended or vacated.

Compliance with Section 16(a) of the Exchange Act
-------------------------------------------------

          The Company has no securities registered under Section 12 of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"); it files
reports under Section 15(d) thereof.  Accordingly, the Company's directors,
executive officers and 10% stockholders are not required to file statements of
beneficial ownership of securities under Section 16(a) of the Exchange Act.

Item 10. Executive Compensation.

Cash Compensation
-----------------

   The following table sets forth a summary of all compensation awarded to,
earned or paid to, the Company's Chief Executive Officer during fiscal years
ended April 30, 2003, April 30, 2002 and April 30, 2001. None of the Company's
other executive officers earned compensation in excess of $100,000 per annum
for services rendered to the Company in any capacity during those periods.




                    SUMMARY COMPENSATION TABLE


                           Long Term Compensation

                    Annual Compensation   Awards  Payouts

(a)             (b)   (c)   (d)   (e)   (f)   (g)   (h)    (i)

                                              Secur-
                                              ities        All
Name and   Year                  Other  Rest- Under- LTIP  Other
Principal  Ended    Salary Bonus Annual rictedlying  Pay- Comp-
Position   April 30   ($)   ($)  Compen-Stock Optionsouts ensat'n
-----------------------------------------------------------------
                                  

Deloy Miller
Chief
Executive    2001 120,499     0     0     200    0     0   0
Officer      2002 155,769     0     0     0      0     0   0
             2003 180,000     0     0     0      0     0   0



Compensation of Directors

          The Board of Directors has resolved to compensate the members of
the Board of Directors for attendance at meetings at the rate of $500 per day.

Employment Contracts

          There are presently no employment contracts relating to any member
of management; however, depending upon the Company's operations and
requirements, the Company may offer long term contracts to directors,
executive officers or key employees in the future.

Termination of Employment and Change of Control Arrangement

         None.

Item 11. Security Ownership of Certain Beneficial Owners and Management.
------------------------------------------------------------------------

Security Ownership of Certain Beneficial Owners
-----------------------------------------------

          The following tables set forth the share holdings of the Company's
directors and executive officers and those persons who own more than 5% of the
Company's common stock as of the date hereof, with these computations being
based upon 8,328,656 shares of common stock being outstanding.

                 Directors and Executive Officers




                                            Number of Shares    Percent
Name and Address(1)      Title              Beneficially Owned  of Class

                                                         

Deloy Miller             Director,               4,290,343 (1)        50%
815 South Lake Drive     and CEO
Oneida, TN 37841

Lawrence L. LaRue        CFO, Director              84,438 (2)         1%
432 Brewstertown Road
Sunbright, TN  37872

Herbert J. White         Vice President/Director       300 (3)        -0-
P.O. Box 1868
Fairfield Glade, TN
38557

Herman Gettelfinger      Director                  306,537             4%
641 Atlantic Ave.
Knoxville, TN  37917

Gary Bible               Vice President              6,516 (4)        -0-
323 Seneca Circle
Oneida, TN 37841

Teresa Cotton            Secretary/Treasurer         1,300 (5)        -0-

Ernest F. Payne         Vice President              30,000 (6)        -0-


All executive officers and directors
as a group                                       4,719,444            55%

(1) Does not include options for 100,000 shares.
(2) Does not include options for 270,177 shares and warrants for 12,500
shares.
(3) Does not include options for 100,000 shares.
(4) Does not include options for 80,000 shares and warrants for 6,000 shares.
(5) Does not include options for 45,000 shares and warrants for 5,000 shares
(6) Does not include options for 125,000 shares.

Each of these persons presently serves in the capacities indicated.


                    Five Percent Stockholders



                                         Number of Shares        Percent
Name and Address            Title        Beneficially Owned      of Class
                                                            

Deloy Miller                Director        4,290,343 (1)               50%
815 South Lake Drive        and CEO
Oneida, TN 37841


(1) Does not include options for 100,000 shares.

(2) Does not include warrants for 1,000,000 shares.




Changes in Control
------------------

          Except as indicated below, to the knowledge of the Company's
management, there are no present arrangements or pledges of the Company's
securities which may result in a change in control of the Company.   See the
foregoing tables regarding "Directors and Executive Officers" and "Five
Percent Stockholders."

Item 12. Certain Relationships and Related Transactions.
--------------------------------------------------------

Transactions with Management and Others
---------------------------------------

   The Company has a note payable to Sharon Miller (Deloy Miller's wife a
majority stockholder), for $39,318 at April 30, 2003.  The note is payable
with interest in May 2004.

   The note is for the purchase of property located in Huntsville,
Tennessee and currently houses the principal executive offices, shop and
equipment yard. The appraisal of the property was $550,000.  The company paid
$82,470 cash, assumed a $39,906 note payable with the First National Bank of
Oneida, and issued a note payable to Mrs. Miller for $377,624.

   The Company issued a note receivable of $860,000 on December 16, 1997 at
8% with a seven year term to Baxter Lee, III, of Knoxville, Tennessee.  This
note receivable was issued to raise working capital.

   During September 2001, the Company acquired financing of $250,000 from
Wm. Parker Lee, a member of the Board of Directors, in order to continue its
drilling program.

Certain Business Relationships
------------------------------

          Other than the transactions disclosed in the previous section, there
have been no material transactions, series of similar transactions or
currently proposed transactions, to which the Company or any of its
subsidiaries was or is to be a party, in which the amount involved exceeds
$60,000 and in which any director or executive officer or any security holder
who is known to the Company to own of record or beneficially more than 5% of
the Company's common stock, or any member of the immediate family of any of
the foregoing persons, had a material interest.

Indebtedness of Management
--------------------------

          Other than the transactions disclosed in the previous section, there
have been no material transactions, series of similar transactions or
currently proposed transactions, to which the Company or any of its
subsidiaries was or is to be a party, in which the amount involved exceeds
$60,000 and in which any director or executive officer or any  security holder
who is known to the Company to own of record or beneficially more than 5%of
the Company's common stock, or any member of the immediate family of any of
the foregoing persons, had a material interest.

Parents of the Issuer
---------------------

          Except to the extent that Deloy Miller may be deemed to be a
parent of the Company by virtue of his ownership of a majority of its issued
and outstanding shares, the Company has no parents.

Transactions with Promoters
---------------------------

          Other than the Note, there have been no material transactions,
series of similar transactions, currently proposed transactions, or series of
similar transactions, to which the Company or any of its subsidiaries was or
is to be a party, in which the amount involved exceeds $60,000 and in which
any promoter or founder or any member of the immediate family of any of the
foregoing persons, had a material interest.

Item 13. Exhibits and Reports on Form 8-K.

Reports on Form 8-K*
-------------------

          Current Report on Form 8-K, filed February 24, 1997

          Current Report on Form 8-K-A1, filed March 19, 1998

*These documents and related exhibits have previously been filed with the
Securities and Exchange Commission and are incorporated herein by this
reference.

                                                                 Exhibit
Exhibits*                                                        Number
--------                                                         -------
(i)

Subsidiaries of the Company                                       **

Koppers Lease Schedule                                            **

Delta Leases Schedule                                             **

302 Certification of Deloy Miller                                 31.1

302 Certification of Lawrence LaRue                               31.2

906 Certification                                                 32

(ii)                                                       Where Incorporated
                                                           In This Report
                                                           ------------------
None.

 *A summary of any Exhibit is modified in its entirety by reference to the
actual Exhibit.

**These documents and related exhibits have previously been filed with the
Securities and Exchange Commission and are incorporated herein by this
reference.

                                SIGNATURES

     In accordance with Section 13 or 15(d) of the Exchange Act, the
Registrant caused this Report to be signed on its behalf by the undersigned,
thereunto duly authorized.

                                             MILLER PETROLEUM, INC.


Date: 8/13/03                                By/s/Deloy Miller
     --------                                  ---------------------------
                                               Deloy Miller, CEO and
                                               Director


     In accordance with the Exchange Act of 1934, this Report has been signed
below by the following persons on behalf of the Registrant and in the
capacities and on the dates indicated:


                                             MILLER PETROLEUM, INC.


Date: 8/13/03                                By/s/Deloy Miller
     --------                                  ---------------------------
                                               Deloy Miller, CEO and
                                               Director


Date: 8/13/03                                By/s/Lawrence LaRue
     --------                                  ---------------------------
                                               Lawrence LaRue, CFO, Secretary/
                                               Treasurer and Director

Date: 8/13/03                                By/s/Herman Gettelfinger
     --------                                  ---------------------------
                                               Herman Gettelfinger, Director