Rhystic Scrying Portfolio – 2020 Q2 Update

Summary
- My fourteenth quarterly update!
- Market analysis.
- Portfolio analysis.
- Transaction play-by-play.
- Currency exchange rates.
- State of the portfolio.
- Calculate the returns.
- Moderate loss!
Introduction
I have introduced the Rhystic Scrying Portfolio [RSP] here and have outlined its benchmark, the Rhystic Scrying Benchmark Index [RSBI] here. Now it’s time for my fourteenth quarterly update!
The wreckage continues.
The RSP has recovered from a staggering -26.57% YTD loss recorded in the Rhystic Scrying Portfolio 2020 Q1 Update, but is still deep underwater as of this writing. The RSP baseline stood at the end of 2020 with a cash value of $1,370,733.97. Now, six months later and the cash value is $1,222,401.08, which translates into a -13.29% YTD return (adjusted for cash inflows and outflows). The RSBI continued its blistering recovery to come within 9 basis points of a complete restatement of YTD losses, with (VTI) returning –3.53% and (VBMFX) returning +6.75% (all numbers YTD). Meanwhile, I’m still down almost $150,000 from last year…
Market Analysis
For 2020 Q2, all 11 of 11 sectors were up, most by double digits (all data from Yahoo! Finance):
2020 |
Q1 |
Q2 |
Q3 |
Q4 |
YTD |
|
Sector |
Ticker |
Return |
Return |
Return |
Return |
Return |
Basic Materials |
XLB |
-26.23% |
25.79% |
0.00% |
0.00% |
-7.20% |
Communications |
IYZ |
-16.08% |
11.55% |
0.00% |
0.00% |
-6.39% |
Consumer Cyclical |
XLY |
-21.46% |
30.51% |
0.00% |
0.00% |
2.50% |
Consumer Defensive |
XLP |
-13.06% |
8.50% |
0.00% |
0.00% |
-5.66% |
Energy |
XLE |
-50.66% |
31.97% |
0.00% |
0.00% |
-34.88% |
Financial Services |
XLF |
-31.84% |
11.87% |
0.00% |
0.00% |
-23.75% |
Health Care |
XLV |
-12.66% |
13.45% |
0.00% |
0.00% |
-0.91% |
Industrials |
XLI |
-27.08% |
16.94% |
0.00% |
0.00% |
-14.73% |
Real Estate |
XLRE |
-19.31% |
13.16% |
0.00% |
0.00% |
-8.69% |
Technology |
XLK |
-11.92% |
30.36% |
0.00% |
0.00% |
14.82% |
Utilities |
XLU |
-13.52% |
2.70% |
0.00% |
0.00% |
-11.18% |
Year to date, the energy and financial sectors were especially hard hit, losing more than a quarter of their values in 6 months. The technology, health care and consumer cyclical sectors were the ‘best’ performing, with gains/losses of +14.82%, +2.50% and -0.91%, respectively. The normal defensive sectors (consumer defensive and utilities) came in fourth and eighth place, with losses of -5.66% and -11.18%, respectively.
My 2018 Q2 bet, selling the large-cap (VTI) index and buying the small-cap value (VTWV) index, has turned into a rout as mega-cap growth has tromped on the RSP’s relative performance:
2020 |
Q1 |
Q2 |
Q3 |
Q4 |
YTD |
|
Style |
Ticker |
Return |
Return |
Return |
Return |
Return |
US Large Cap |
VV |
-19.46% |
21.27% |
0.00% |
0.00% |
-2.33% |
--US Large Growth |
VUG |
-13.77% |
29.24% |
0.00% |
0.00% |
11.45% |
--US Large Value |
VTV |
-25.06% |
12.69% |
0.00% |
0.00% |
-15.54% |
US Small Cap |
VB |
-30.02% |
26.51% |
0.00% |
0.00% |
-11.48% |
--US Small Growth |
VBK |
-24.23% |
32.89% |
0.00% |
0.00% |
0.68% |
--US Small Value |
VBR |
-34.92% |
20.96% |
0.00% |
0.00% |
-21.28% |
So, the large continued to get larger, and the small got smaller. What kind of weird world are we living in?
Portfolio Analysis
Now, let’s get to the individual holdings in the RSP. Warning: it may get fugly. Return percentages are annualized internal rates of return (IRR).
Rhystic Scrying Portfolio |
As Of: 06/30/2020 |
|||
Return |
Return |
Return |
||
Investment Name |
Ticker |
($/€/£/¥) |
($) |
(%) |
AGE High Income |
FHAIX |
$-699.79 |
-$699.79 |
-8.56% |
Ultra |
TWCUX |
$16,580.83 |
$16,580.83 |
32.25% |
Apple |
AAPL |
$7,274.00 |
$7,274.00 |
56.46% |
Wirecard |
WDI |
€7,763.29 |
$6,957.56 |
60.71% |
General Mills |
GIS |
$5,442.00 |
$5,442.00 |
37.54% |
Deutsche Telekom |
DTE |
€1,940.00 |
$2,271.58 |
14.54% |
Microchip Technology |
MCHP |
$2,242.70 |
$2,242.70 |
10.84% |
SAP |
SAP |
€1,667.66 |
$1,964.45 |
10.06% |
Intel |
INTC |
$704.00 |
$704.00 |
2.18% |
Rockwell Automation |
ROK |
$680.35 |
$680.35 |
12.75% |
Raytheon Technologies |
RTX |
$562.91 |
$562.91 |
85.99% |
Carrier |
CARR |
$313.39 |
$313.39 |
633.08% |
Otis |
OTIS |
$239.34 |
$239.34 |
201.03% |
Global Clean Energy |
ICLN |
$164.89 |
$164.89 |
9.49% |
Manhattan Scientifics |
MHTX |
$2.20 |
$2.20 |
22.27% |
Wabtec |
WAB |
$-99.95 |
-$99.95 |
-45.14% |
National Grid |
NG |
£1,229.40 |
-$263.26 |
-2.14% |
Cisco |
CSCO |
$-593.99 |
-$593.99 |
-2.29% |
Perspecta |
PRSP |
$-713.79 |
-$713.79 |
-22.25% |
L Brands |
LB |
$-914.94 |
-$914.94 |
-29.50% |
Takeda Pharmaceutical |
4502 |
¥-1,882.06 |
-$1,519.46 |
-14.99% |
Sirius XM |
SIRI |
$-1,629.42 |
-$1,629.42 |
-32.27% |
Unilever |
UNA |
€-1,519.80 |
-$1,643.92 |
-11.28% |
BHP |
BHP |
£-475.61 |
-$1,705.35 |
-21.47% |
Tecnoglass |
TGLS |
$-1,719.19 |
-$1,719.19 |
-56.09% |
United Technologies |
UTX |
$-2,309.04 |
-$2,309.04 |
-88.01% |
Exelon |
EXC |
$-3,414.00 |
-$3,414.00 |
-34.38% |
Heineken Holding |
HEIO |
€-3,396.18 |
-$3,801.96 |
-28.92% |
Bank of America |
BAC |
$-4,444.00 |
-$4,444.00 |
-53.59% |
Allianz Versicherung |
ALV |
€-4,079.73 |
-$4,534.16 |
-23.64% |
Verizon |
VZ |
$-4,536.00 |
-$4,536.00 |
-16.05% |
DXC Technology |
DXC |
$-5,415.54 |
-$5,415.54 |
-80.44% |
Annaly Capital |
NLY |
$-5,494.14 |
-$5,494.14 |
-41.69% |
Chevron |
CVX |
$-5,740.00 |
-$5,740.00 |
-42.55% |
Total Oil |
FP |
€-6,068.79 |
-$6,782.23 |
-48.33% |
HP |
HPQ |
$-10,100.16 |
-$10,100.16 |
-25.60% |
General Electric |
GE |
$-10,627.96 |
-$10,627.96 |
-62.70% |
Omega Health Investors |
OHI |
$-11,280.00 |
-$11,280.00 |
-47.15% |
Micro Focus |
MFGP |
$-11,923.80 |
-$11,923.80 |
-85.09% |
Hasbro |
HAS |
$-20,535.64 |
-$20,535.64 |
-45.72% |
HP Enterprise |
HPE |
$-21,027.07 |
-$21,027.07 |
-61.34% |
Russell 2000 Value |
VTWV |
$-27,670.09 |
-$27,670.09 |
-38.86% |
Boeing |
BA |
$-28,081.00 |
-$28,081.00 |
-68.17% |
Carnival Cruises |
CCL |
$-31,558.06 |
-$30,823.74 |
-79.16% |
.Cash Flow |
USD=X |
$0.12 |
$0.12 |
0.01% |
.Cash Flow |
SPAXX |
$7.33 |
$7.33 |
0.60% |
.Euro Cash Flow |
EUR=X |
€0.00 |
$2,216.85 |
17.29% |
.Yen Cash Flow |
JPY=X |
¥0.00 |
-$6.94 |
-8.15% |
Total Portfolio Return: |
$-182,426.03 |
Note that the RSP holds several of the same securities in separate accounts, so all stocks with the same ticker were combined into one holding for the purpose of this analysis.
Definitely better-looking than last quarter, but still lingering in the red.
2020 Q2 Transactions
Below is a transaction play-by-play of the quarter.
Buys
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
05/07/2020 |
HAS |
FR |
8 |
$68.1500 |
$0.00 |
$545.20 |
05/07/2020 |
VTWV |
FR |
19 |
$76.8400 |
$0.00 |
$1,459.96 |
05/07/2020 |
RTX |
AB |
43 |
$57.9600 |
$0.00 |
$2,492.28 |
05/20/2020 |
ICLN |
AT |
78 |
$11.6499 |
$0.00 |
$908.69 |
06/12/2020 |
RTX |
AB |
10 |
$64.1608 |
$0.00 |
$641.61 |
06/23/2020 |
WDI |
SB |
200 |
€17.3560 |
€22.47 |
€3,493.67 |
06/24/2020 |
HEIO |
SB |
100 |
€75.5000 |
€26.56 |
€7,576.56 |
Sub Total: |
$18,546.03 |
Not too busy of a quarter, but certainly dramatic.
I attempted to pick up some cheap shares of existing holdings, although cash reserves are tight. As of this writing, most are profitable, with Wirecard being the glaring exception. I sold all of my holdings right before the crash and I thought I could jump back in on the cheap and ride it all of the way back up again. That was 3 days before the company announced on Friday that it was having trouble locating $2 billion deposited in a Phillipine bank; it would ask the bank about it on Monday… Lo and behold, the bank announced that Wirecard had never been a banking customer. With this harrowing news, the company slipped swiftly into insolvency. And a DAX 30 component folded like a house of cards. Criminals. And, as it turns out, Wirecard’s former Austrian COO, Jan Marsalek, is probably a Russian agent.
Buys To Close
None!
Sells
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/03/2020 |
OTIS |
AB |
-0.5 |
$43.2600 |
$0.00 |
$-21.63 |
04/23/2020 |
WDI |
SB |
-375 |
€134.5000 |
€24.05 |
€-50,413.45 |
Sub Total: |
-$54,846.26 |
A forced sale of my OTIS fractional shares and a panicked sale of my Wirecard holdings due to extreme irregularities in its business practices.
Sells To Open
None!
Dividends in Spin-Off
None!
Dividends Reinvested
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
01/06/2020 |
HPQ |
DR |
3.634 |
$20.8310 |
$3.22 |
$78.92 |
01/06/2020 |
HPE |
DR |
3.029 |
$16.0970 |
$2.75 |
$51.51 |
01/06/2020 |
HPQ |
DR |
3.002 |
$20.8310 |
$3.18 |
$65.71 |
01/06/2020 |
HPE |
DR |
2.524 |
$16.0970 |
$2.29 |
$42.92 |
01/28/2020 |
GE |
AT |
1.175 |
$11.6145 |
$0.00 |
$13.65 |
02/03/2020 |
NLY |
AB |
59.179 |
$9.8534 |
$0.00 |
$583.11 |
03/16/2020 |
CCL |
AB |
29.177 |
$16.0897 |
$0.00 |
$469.45 |
Sub Total: |
$1,305.27 |
I suffered a significant drop in income from last quarter as Carnival Corp. (CCL) suspended its dividend for the foreseeable future. $500 in quarterly income just vaporized.
Dividends in Cash
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/01/2020 |
FP |
SB |
-450 |
€0.6800 |
€85.68 |
€-220.32 |
04/01/2020 |
HPE |
FR |
-1778.756 |
$0.1200 |
$0.00 |
$-213.45 |
04/01/2020 |
HPQ |
FR |
-1823.753 |
$0.1762 |
$0.00 |
$-321.35 |
04/01/2020 |
HPQ |
AB |
-1000 |
$0.1762 |
$0.00 |
$-176.20 |
04/01/2020 |
HPE |
AB |
-1000 |
$0.1200 |
$0.00 |
$-120.00 |
04/14/2020 |
PRSP |
DR |
-17 |
$0.0600 |
$0.00 |
$-1.02 |
04/14/2020 |
DXC |
FR |
-200 |
$0.2100 |
$0.00 |
$-42.00 |
04/14/2020 |
DXC |
DR |
-28 |
$0.2100 |
$0.00 |
$-5.88 |
04/14/2020 |
PRSP |
DR |
-14 |
$0.0600 |
$0.00 |
$-0.84 |
04/14/2020 |
DXC |
DR |
-34 |
$0.2100 |
$0.00 |
$-7.14 |
04/15/2020 |
PRSP |
FR |
-200 |
$0.0600 |
$0.00 |
$-12.00 |
04/22/2020 |
CSCO |
FR |
-1000 |
$0.3600 |
$0.00 |
$-360.00 |
04/22/2020 |
CSCO |
AB |
-100 |
$0.3600 |
$0.00 |
$-36.00 |
04/27/2020 |
GE |
FR |
-1100 |
$0.0100 |
$0.00 |
$-11.00 |
04/30/2020 |
FHAIX |
AT |
-8769.26 |
$0.0087 |
$0.00 |
$-76.29 |
05/01/2020 |
VZ |
AB |
-300 |
$0.6150 |
$0.00 |
$-184.50 |
05/01/2020 |
GIS |
FR |
-600 |
$0.4900 |
$0.00 |
$-294.00 |
05/01/2020 |
VZ |
FR |
-600 |
$0.6150 |
$0.00 |
$-369.00 |
05/07/2020 |
HEIO |
SB |
-250 |
€1.0400 |
€39.00 |
€-221.00 |
05/11/2020 |
ALV |
SB |
-150 |
€9.6000 |
€379.80 |
€-1,060.20 |
05/14/2020 |
AAPL |
AB |
-100 |
$0.8200 |
$0.00 |
$-82.00 |
05/15/2020 |
HAS |
AB |
-200 |
$0.6800 |
$0.00 |
$-136.00 |
05/15/2020 |
HAS |
FR |
-592 |
$0.6800 |
$0.00 |
$-402.56 |
05/15/2020 |
OHI |
AT |
-1000 |
$0.6700 |
$0.00 |
$-670.00 |
05/22/2020 |
WAB |
FR |
-5 |
$0.1200 |
$0.00 |
$-0.60 |
05/26/2020 |
SAP |
SB |
-300 |
€1.5800 |
€125.02 |
€-348.98 |
05/29/2020 |
SIRI |
AB |
-1300 |
$0.0133 |
$0.00 |
$-17.29 |
05/29/2020 |
FHAIX |
AT |
-8769.26 |
$0.0064 |
$0.00 |
$-56.12 |
06/01/2020 |
INTC |
AT |
-400 |
$0.3300 |
$0.00 |
$-132.00 |
06/01/2020 |
INTC |
FR |
-700 |
$0.3300 |
$0.00 |
$-231.00 |
06/04/2020 |
MCHP |
AB |
-300 |
$0.3675 |
$0.00 |
$-110.25 |
06/04/2020 |
MCHP |
AT |
-135 |
$0.3675 |
$0.00 |
$-49.61 |
06/04/2020 |
UNA |
SB |
-500 |
€0.4104 |
€30.79 |
€-174.41 |
06/08/2020 |
MFGP |
AB |
-700 |
$0.0000 |
$14.00 |
$14.00 |
06/09/2020 |
MFGP |
FR |
-600 |
$0.0000 |
$12.00 |
$12.00 |
06/10/2020 |
OTIS |
AB |
-18 |
$0.2000 |
$0.00 |
$-3.60 |
06/10/2020 |
CVX |
AT |
-200 |
$1.2900 |
$0.00 |
$-258.00 |
06/10/2020 |
EXC |
AB |
-400 |
$0.3825 |
$0.00 |
$-153.00 |
06/10/2020 |
ROK |
FR |
-55 |
$1.0200 |
$0.00 |
$-56.10 |
06/18/2020 |
RTX |
AB |
-80 |
$0.4750 |
$0.00 |
$-38.00 |
06/19/2020 |
ICLN |
AT |
-378 |
$0.0527 |
$0.00 |
$-19.92 |
06/24/2020 |
DTE |
SB |
-2000 |
€0.6000 |
€0.00 |
€-1,200.00 |
06/25/2020 |
4502 |
SB |
-495 |
¥0.9000 |
¥68.22 |
¥-377.28 |
06/26/2020 |
BAC |
AT |
-400 |
$0.1800 |
$0.00 |
$-72.00 |
06/30/2020 |
VTWV |
AB |
-500 |
$0.4033 |
$0.00 |
$-201.65 |
06/30/2020 |
VTWV |
FR |
-719 |
$0.4033 |
$0.00 |
$-289.97 |
Sub Total: |
-$9,113.79 |
Wow. I am surprised by the incoming cash. Although I am gearing up to see a drop in income for 2020, this quarter managed to turn out all right. It is a -46% decrease from last year’s Q2 (when I received a record $17,007.60 in cash dividends), but it is a +7% increase from the cash dividends of $8,483.29 in 2018 Q2. It is normal to see a large increase in Q2 over Q1 (where I received $6,508.09 in cash dividends, a +40% increase) due to some European stocks delivering annual dividends in the month of May.
Capital Gains Reinvested
None.
Capital Gains in Cash
None.
Credits
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/15/2020 |
HEIO |
SB |
-250 |
€0.0000 |
€-61.88 |
€-61.88 |
04/15/2020 |
SAP |
SB |
-300 |
€0.0000 |
€-118.68 |
€-118.68 |
04/15/2020 |
4502 |
SB |
-495 |
¥0.0000 |
¥-136.46 |
¥-136.46 |
04/15/2020 |
FP |
SB |
-450 |
€0.0000 |
€-348.30 |
€-348.30 |
04/15/2020 |
UNA |
SB |
-500 |
€0.0000 |
€-121.38 |
€-121.38 |
04/15/2020 |
WDI |
SB |
-190 |
€0.0000 |
€-10.01 |
€-10.01 |
04/15/2020 |
ALV |
SB |
-150 |
€0.0000 |
€-356.07 |
€-356.07 |
Sub Total: |
-$1,232.92 |
These transactions, dated 04/15/2020, are IRS refunds received for withholding taxes paid on 2019 foreign dividends.
Debits
None.
Cash Deposits
None.
Cash Withdrawals
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/14/2020 |
USD=X |
DR |
-13.02 |
$1.0000 |
$0.00 |
$-13.02 |
04/14/2020 |
USD=X |
DR |
-1.86 |
$1.0000 |
$0.00 |
$-1.86 |
Sub Total: |
-$14.88 |
Two small cash withdrawals of $1.86 and $13.02 due to my brokerage account’s inability to reinvest my PRSP and DXC dividends into additional fractional shares.
Interest
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/15/2020 |
USD=X |
SB |
0.01 |
$1.0000 |
$0.00 |
$0.01 |
04/30/2020 |
USD=X |
AB |
0.02 |
$1.0000 |
$0.00 |
$0.02 |
04/30/2020 |
SPAXX |
FR |
0.01 |
$1.0000 |
$0.00 |
$0.01 |
05/29/2020 |
SPAXX |
FR |
0.01 |
$1.0000 |
$0.00 |
$0.01 |
05/31/2020 |
USD=X |
AB |
0.01 |
$1.0000 |
$0.00 |
$0.01 |
06/30/2020 |
SPAXX |
FR |
0.01 |
$1.0000 |
$0.00 |
$0.01 |
Sub Total: |
$0.07 |
One word: Pathetic.
Security Deposit
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/03/2020 |
OTIS |
AB |
18.5 |
$43.7500 |
$0.00 |
$809.38 |
04/03/2020 |
RTX |
AB |
37 |
$51.0000 |
$0.00 |
$1,887.00 |
04/03/2020 |
CARR |
AB |
37 |
$13.7500 |
$0.00 |
$508.75 |
Sub Total: |
$3,205.13 |
I normally don’t list these transaction types, but in the name of transparency, I am describing the break-up of United Technologies (UTX) into 2 new companies, Otis Worldwide and Carrier Global (CARR), and a merging into Raytheon Technologies (RTX). There is a slight dollar discrepancy, because I am using the opening price method.
Security Withdrawal
Transaction |
Acct |
Cash |
||||
Date |
Ticker |
Name |
Quantity |
Price |
Fee |
Flow |
04/03/2020 |
UTX |
AB |
-37 |
$86.6184 |
$0.00 |
$-3,204.88 |
Sub Total: |
-$3,204.88 |
Currency Exchange Rates
Note that the individual transactions listed above are reported in the native currency, but the sub totals are reported in US dollars, each transaction converted at the currency exchange rate on the date of the transaction.
The portfolio values listed below are reported in the native currency, but the sub totals are reported in US dollars converted at the end of quarter currency exchange rates.
These rates are:
Currency |
Ticker |
Rate |
American Dollar |
USD=X |
1.0000 |
European Euro |
EURUSD=X |
1.1247 |
British Pound |
GBPUSD=X |
1.2311 |
Japanese Yen (x100) |
JPYUSD=X |
0.9300 |
The dollar weakened against the pound and euro in the past quarter, giving the RSP a continuing tailwind for its European investments.
State of the Portfolio
The following table shows the RSP holdings in 5 different brokerage accounts as of 06/30/2020:
Rhystic Scrying Portfolio |
As Of: 06/30/2020 |
|||
Account AB |
Market |
Market |
||
Investment Name |
Ticker |
Quantity |
Price |
Value |
.Cash Flow |
USD=X |
251.62 |
$1.0000 |
$251.62 |
Annaly Capital |
NLY |
2904.469 |
$6.5600 |
$19,053.32 |
Apple |
AAPL |
100 |
$364.8000 |
$36,480.00 |
Boeing |
BA |
200 |
$183.3000 |
$36,660.00 |
Carnival Cruises |
CCL |
1183.085 |
$16.4200 |
$19,426.26 |
Carrier |
CARR |
37 |
$22.2200 |
$822.14 |
Cisco |
CSCO |
100 |
$46.6400 |
$4,664.00 |
Exelon |
EXC |
400 |
$36.2900 |
$14,516.00 |
Hasbro |
HAS |
200 |
$74.9500 |
$14,990.00 |
HP |
HPQ |
1000 |
$17.4300 |
$17,430.00 |
HP Enterprise |
HPE |
1000 |
$9.7300 |
$9,730.00 |
Manhattan Scientifics |
MHTX |
2000 |
$0.0116 |
$23.20 |
Micro Focus |
MFGP |
700 |
$5.4800 |
$3,836.00 |
Microchip Technology |
MCHP |
300 |
$105.3100 |
$31,593.00 |
Otis |
OTIS |
18 |
$56.8600 |
$1,023.48 |
Raytheon Technologies |
RTX |
90 |
$61.6200 |
$5,545.80 |
Russell 2000 Value |
VTWV |
500 |
$85.2500 |
$42,625.00 |
Sirius XM |
SIRI |
1300 |
$5.8700 |
$7,631.00 |
Tecnoglass |
TGLS |
626.46 |
$5.4500 |
$3,414.21 |
Verizon |
VZ |
300 |
$55.1300 |
$16,539.00 |
Sub Total: |
$286,254.02 |
|||
Account AT |
Market |
Market |
||
Investment Name |
Ticker |
Quantity |
Price |
Value |
.Cash Flow |
USD=X |
599.77 |
$1.0000 |
$599.77 |
AGE High Income |
FHAIX |
8769.26 |
$1.7400 |
$15,258.51 |
Bank of America |
BAC |
400 |
$23.7500 |
$9,500.00 |
Chevron |
CVX |
200 |
$89.2300 |
$17,846.00 |
General Electric |
GE |
1367.862 |
$6.8300 |
$9,342.50 |
Global Clean Energy |
ICLN |
378 |
$12.5200 |
$4,732.56 |
Intel |
INTC |
400 |
$59.8300 |
$23,932.00 |
L Brands |
LB |
321.032 |
$14.9700 |
$4,805.85 |
Microchip Technology |
MCHP |
135 |
$105.3100 |
$14,216.85 |
Omega Health Investors |
OHI |
1000 |
$29.7300 |
$29,730.00 |
Ultra |
TWCUX |
2139.462 |
$59.9100 |
$128,175.17 |
Sub Total: |
$258,139.21 |
|||
Account DR |
Market |
Market |
||
Investment Name |
Ticker |
Quantity |
Price |
Value |
DXC Technology 1 |
DXC |
28 |
$16.5000 |
$462.00 |
DXC Technology 2 |
DXC |
34 |
$16.5000 |
$561.00 |
HP 1 |
HPQ |
378.925 |
$17.4300 |
$6,604.66 |
HP 2 |
HPQ |
455.194 |
$17.4300 |
$7,934.03 |
HP Enterprise 1 |
HPE |
363.186 |
$9.7300 |
$3,533.80 |
HP Enterprise 2 |
HPE |
435.817 |
$9.7300 |
$4,240.50 |
Micro Focus 3 |
MFGP |
91.556 |
$5.4800 |
$501.73 |
Perspecta 1 |
PRSP |
14 |
$23.2300 |
$325.22 |
Perspecta 2 |
PRSP |
17 |
$23.2300 |
$394.91 |
Sub Total: |
$24,557.85 |
|||
Account FR |
Market |
Market |
||
Investment Name |
Ticker |
Quantity |
Price |
Value |
.Cash Flow |
SPAXX |
1014.21 |
$1.0000 |
$1,014.21 |
Cisco |
CSCO |
1000 |
$46.6400 |
$46,640.00 |
DXC Technology |
DXC |
200 |
$16.5000 |
$3,300.00 |
General Electric |
GE |
1100 |
$6.8300 |
$7,513.00 |
General Mills |
GIS |
600 |
$61.6500 |
$36,990.00 |
Hasbro |
HAS |
600 |
$74.9500 |
$44,970.00 |
HP |
HPQ |
1823.753 |
$17.4300 |
$31,788.01 |
HP Enterprise |
HPE |
1778.756 |
$9.7300 |
$17,307.30 |
Intel |
INTC |
700 |
$59.8300 |
$41,881.00 |
Micro Focus |
MFGP |
600 |
$5.4800 |
$3,288.00 |
Perspecta |
PRSP |
200 |
$23.2300 |
$4,646.00 |
Rockwell Automation |
ROK |
55 |
$213.0000 |
$11,715.00 |
Russell 2000 Value |
VTWV |
719 |
$85.2500 |
$61,294.75 |
Verizon |
VZ |
600 |
$55.1300 |
$33,078.00 |
Wabtec |
WAB |
5 |
$57.5700 |
$287.85 |
Sub Total: |
$345,713.12 |
|||
Account SB |
Market |
Market |
||
Investment Name |
Ticker |
Quantity |
Price |
Value |
.Dollar Cash Flow |
USD=X |
0.01 |
$1.0000 |
$0.01 |
.Euro Cash Flow |
EUR=X |
52821.19 |
€1.0000 |
€52,821.19 |
.Pound Cash Flow |
GBP=X |
476.82 |
£1.0000 |
£476.82 |
.Yen Cash Flow |
JPY=X |
377.28 |
¥1.0000 |
¥377.28 |
Allianz Versicherung |
ALV |
150 |
€181.7600 |
€27,264.00 |
BHP |
BHP |
650 |
£16.5400 |
£10,751.00 |
Carnival Cruises |
CCL |
1000 |
£9.8580 |
£9,858.00 |
Deutsche Telekom |
DTE |
2000 |
€14.9400 |
€29,880.00 |
Heineken Holding |
HEIO |
350 |
€72.8500 |
€25,497.50 |
National Grid |
NG |
2000 |
£9.8920 |
£19,784.00 |
SAP |
SAP |
300 |
€124.3200 |
€37,296.00 |
Takeda Pharmaceutical |
4502 |
495 |
¥38.4800 |
¥19,047.60 |
Total Oil |
FP |
450 |
€33.9750 |
€15,288.75 |
Unilever |
UNA |
500 |
€47.2500 |
€23,625.00 |
Wirecard |
WDI |
200 |
€5.7300 |
€1,146.00 |
Sub Total: |
$307,736.88 |
|||
Total Market Value: |
$1,222,401.08 |
Calculate the returns
Per the composition of the Rhystic Scrying Benchmark Index [RSBI], the Vanguard Total Stock Market index (VTI) returned -3.53% in 2020 YTD:
Date |
Price/Dividends |
12/31/2019 |
$163.6200 |
03/26/2020 |
$0.6140 |
06/25/2020 |
$0.7000 |
06/30/2020 |
$156.5300 |
Return |
-3.53% |
The Vanguard Total Bond Market index (VBMFX) returned 6.75% in 2020 YTD:
Date |
Price/Dividends |
12/31/2019 |
$10.4500 |
03/26/2020 |
$0.0696 |
06/30/2020 |
$0.0668 |
06/30/2020 |
$11.6600 |
Return |
6.75% |
Per the allocation of the RSBI (60% VTI, 30% VBMFX, 10% USD=X), the combined RSBI return is -0.09%.
Since the Rhystic Scrying Portfolio is a controlled system*, only four numbers are needed to calculate the QTD (and YTD) returns:
Event |
Value |
Begin of Year |
$1,370,733.97 |
Cash Inflow |
$33,803.20 |
Cash Outflow |
$29.76 |
End of 2020 Q2 |
$1,222,401.08 |
2020 YTD Return |
-13.29% |
And the return calculation is:
(EOY balance – cash inflow + cash outflow – BOY balance) / BOY balance.
*The security payouts (dividends, interest, option premiums, splits, etc.) are deposited into cash accounts that are also in the RSP; deposits and withdrawals from these cash accounts are specific transaction types (inflows and outflows) and are the only interfaces to the outside world.
Conclusion
So, it appears that I destroyed alpha in 2020, -$149,074.63 to be exact (-13.29% - -0.09%) * $1,370.733.97. Since I spend roughly 10 hours a week on this endeavor and there are 52 weeks in a year, this alpha works out to about -$573.36 an hour (-$149,074.63 / 260 hours). Now we’re finally in Tesla territory!
Disclosure: I am long all securities listed above and have a fondness for USD=X and EURUSD=X.
I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (even from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.
Published July 24th, 2020.
Seeking Alpha's Disclosure: Past performance is no guarantee of future results. No recommendation or advice is being given as to whether any investment is suitable for a particular investor. Any views or opinions expressed above may not reflect those of Seeking Alpha as a whole. Seeking Alpha is not a licensed securities dealer, broker or US investment adviser or investment bank. Our analysts are third party authors that include both professional investors and individual investors who may not be licensed or certified by any institute or regulatory body.